Balance sheet
Code20242025
Assets
Total assets20/58€34.62M€37.15M▲
Fixed assets21/28€17.80M€19.35M▲
Tangible fixed assets22/27€12.28M€13.83M▲
Land and buildings22€4.56M€4.24M▼
Plant, machinery and equipment23€5.22M€7.06M▲
Furniture and vehicles24€242k€144k▼
Leasing and similar rights25€1.35M€826k▼
Other tangible fixed assets26-€918k
Assets under construction and advance payments27€913k€644k▼
Financial fixed assets28€5.52M€5.52M=
Affiliated companies280/1€5.52M€5.52M=
Participating interests280€20k€20k=
Amounts receivable281€5.50M€5.50M=
Other financial fixed assets284/8€535-
Amounts receivable and cash guarantees285/8€535-
Current assets29/58€16.82M€17.79M▲
Stocks and contracts in progress3€4.50M€3.21M▼
Stocks30/36€4.50M€3.21M▼
Raw materials and consumables30/31€1.77M€1.18M▼
Work in progress32€244k€401k▲
Finished goods33€1.48M€1.63M▲
Advance payments36€1,000k-
Amounts receivable within one year40/41€8.66M€9.65M▲
Trade receivables40€5.85M€7.08M▲
Other amounts receivable41€2.81M€2.57M▼
Cash at bank and in hand54/58€3.66M€4.94M▲
Equity and liabilities
Total equity and liabilities10/49€34.62M€37.15M▲
Equity10/15€20.77M€22.44M▲
Contributions10/11€3.52M€3.52M=
Capital10€3.52M€3.52M=
Issued capital100€3.52M€3.52M=
Reserves13€16.59M€18.48M▲
Non-distributable reserves130/1€352k€352k=
Legal reserve130€352k€352k=
Tax-exempt reserves132€2.42M€2.84M▲
Distributable reserves133€13.82M€15.28M▲
Investment grants15€660k€439k▼
Provisions and deferred taxes16€500k€500k=
Provisions for liabilities and charges160/5€500k€500k=
Environmental obligations163€500k€500k=
Amounts payable17/49€13.35M€14.21M▲
Amounts payable after more than one year17€5.30M€4.34M▼
Financial debts170/4€5.30M€4.34M▼
Leasing and similar obligations172€751k€290k▼
Credit institutions173€3.59M€3.09M▼
Other loans174€960k€960k=
Amounts payable within one year42/48€8.05M€9.87M▲
Current portion of amounts payable after more than one year42€1.10M€958k▼
Trade debts44€5.35M€7.42M▲
Suppliers440/4€5.35M€7.42M▲
Advances received on contracts in progress46-€221k
Taxes, remuneration and social security45€496k€455k▼
Taxes450/3€27k€55k▲
Remuneration and social security454/9€468k€400k▼
Other amounts payable47/48€1.11M€820k▼
Income statement
Code20242025
Operating income70/76A€38.13M€41.55M▲
Turnover70€37.41M€40.99M▲
Change in stocks of work in progress, finished goods and contracts in progress71€225k€300k▲
Other operating income74€260k€260k▼
Non-recurring operating income76A€231k-
Operating charges60/66A€34.38M€38.71M▲
Goods for resale, raw materials and consumables60€16.49M€18.90M▲
Purchases600/8€16.25M€18.31M▲
Change in stocks: decrease (increase)609€230k€590k▲
Services and other goods61€10.78M€12.31M▲
Remuneration, social security and pensions62€4.54M€4.83M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.44M€2.53M▲
Provisions for liabilities and charges: additions (uses and reversals)635/8-€0
Other operating charges640/8€137k€151k▲
Operating profit (loss)9901€3.75M€2.84M▼
Financial income75/76B€559k€562k▲
Recurring financial income75€559k€562k▲
Income from financial fixed assets750€298k€308k▲
Income from current assets751€16k€25k▲
Other financial income752/9€245k€229k▼
Financial charges65/66B€182k€151k▼
Recurring financial charges65€182k€151k▼
Debt charges650€165k€138k▼
Other financial charges652/9€17k€14k▼
Profit (loss) for the period before taxes9903€4.13M€3.25M▼
Income taxes67/77€1.00M€783k▼
Taxes670/3€1.00M€783k▼
Profit (loss) for the period9904€3.13M€2.47M▼
Transfer from tax-exempt reserves789€737k€421k▼
Transfer to tax-exempt reserves689€842k€842k=
Profit (loss) for the period to be appropriated9905€3.02M€2.05M▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.02M€2.05M▼
Transfer to equity691/2€1.96M€1.46M▼
To other reserves6921€1.96M€1.46M▼
Profit to be distributed694/7€1.06M€583k▼
Return on contributions (dividend)694€1.00M€500k▼
Employees696€60k€83k▲
Social balance
Average headcount (FTE)908770.971.0▲