Balance sheet
Code20242025
Assets
Total assets20/58€13.98M€13.42M▼
Fixed assets21/28€5.93M€5.63M▼
Intangible fixed assets21€41k€40k▼
Tangible fixed assets22/27€2.81M€2.71M▼
Land and buildings22€60k€56k▼
Plant, machinery and equipment23€52k€56k▲
Furniture and vehicles24€6k€4k▼
Leasing and similar rights25€2.64M€2.54M▼
Other tangible fixed assets26€52k€58k▲
Financial fixed assets28€3.08M€2.88M▼
Affiliated companies280/1€3.07M€2.88M▼
Participating interests280€1.41M€1.41M=
Amounts receivable281€1.66M€1.47M▼
Companies linked by participating interests282/3€12k-
Amounts receivable283€12k-
Other financial fixed assets284/8€290€290=
Amounts receivable and cash guarantees285/8€290€290=
Current assets29/58€8.05M€7.80M▼
Amounts receivable after more than one year29€256k€278k▲
Other amounts receivable291€256k€278k▲
Stocks and contracts in progress3€4.19M€4.28M▲
Stocks30/36€4.19M€4.28M▲
Raw materials and consumables30/31€4.19M-
Goods purchased for resale34-€4.28M
Amounts receivable within one year40/41€1.60M€1.16M▼
Trade receivables40€1.26M€1.06M▼
Other amounts receivable41€344k€91k▼
Current investments50/53€1.50M€1.50M=
Own shares50€1.50M€1.50M=
Cash at bank and in hand54/58€198k€210k▲
Deferred charges and accrued income490/1€300k€375k▲
Equity and liabilities
Total equity and liabilities10/49€13.98M€13.42M▼
Equity10/15€3.35M€3.27M▼
Contributions10/11€720k€720k=
Reserves13€2.80M€2.80M=
Non-distributable reserves130/1€1.50M€1.50M=
Own shares acquired1312€1.50M€1.50M=
Distributable reserves133€1.30M€1.30M=
Profit (loss) carried forward14€-178k€-252k▼
Amounts payable17/49€10.63M€10.15M▼
Amounts payable after more than one year17€2.09M€1.77M▼
Financial debts170/4€1.98M€1.50M▼
Subordinated loans170-€252k
Leasing and similar obligations172€1.64M€1.13M▼
Credit institutions173€339k€123k▼
Other amounts payable178/9€107k€272k▲
Amounts payable within one year42/48€8.54M€8.38M▼
Current portion of amounts payable after more than one year42€851k€511k▼
Financial debts43€5.05M€5.00M▼
Credit institutions430/8€5.05M€5.00M▼
Trade debts44€2.59M€2.78M▲
Suppliers440/4€2.59M€2.78M▲
Taxes, remuneration and social security45€51k€54k▲
Taxes450/3€100-
Remuneration and social security454/9€51k€54k▲
Other amounts payable47/48-€30k
Income statement
Code20242025
Operating income70/76A€12.80M€14.21M▲
Turnover70€12.75M€14.03M▲
Other operating income74€51k€178k▲
Non-recurring operating income76A€164-
Operating charges60/66A€12.64M€13.76M▲
Goods for resale, raw materials and consumables60€10.95M€11.82M▲
Purchases600/8€10.53M€11.90M▲
Change in stocks: decrease (increase)609€425k€-87k▼
Services and other goods61€999k€1.10M▲
Remuneration, social security and pensions62€568k€617k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€83k€196k▲
Other operating charges640/8€28k€28k▲
Non-recurring operating charges66A€13k-
Operating profit (loss)9901€155k€444k▲
Financial income75/76B€84k€32k▼
Recurring financial income75€84k€32k▼
Income from current assets751€7k€3k▼
Other financial income752/9€77k€29k▼
Financial charges65/66B€416k€550k▲
Recurring financial charges65€416k€550k▲
Debt charges650€389k€384k▼
Other financial charges652/9€27k€166k▲
Profit (loss) for the period before taxes9903€-176k€-74k▲
Income taxes67/77€2k€359▼
Taxes670/3€2k€359▼
Profit (loss) for the period9904€-178k€-74k▲
Profit (loss) for the period to be appropriated9905€-178k€-74k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-178k€-252k▼
Profit (loss) brought forward from the previous period14P-€-178k
Social balance
Average headcount (FTE)90875.86.1▲