Balance sheet
Code20232025
Assets
Total assets20/58€50.10M€58.36M▲
Fixed assets21/28€4.66M€6.34M▲
Intangible fixed assets21€4.26M€3.72M▼
Tangible fixed assets22/27€402k€573k▲
Plant, machinery and equipment23€246k€114k▼
Other tangible fixed assets26€156k€131k▼
Assets under construction and advance payments27€0€328k▲
Financial fixed assets28-€2.05M
Other financial fixed assets284/8-€2.05M
Shares284-€2.05M
Current assets29/58€45.44M€52.02M▲
Stocks and contracts in progress3€17.66M€20.21M▲
Stocks30/36€17.66M€20.21M▲
Goods purchased for resale34€17.66M€20.21M▲
Amounts receivable within one year40/41€27.09M€28.95M▲
Trade receivables40€22.25M€18.46M▼
Other amounts receivable41€4.84M€10.49M▲
Cash at bank and in hand54/58€549k€2.66M▲
Deferred charges and accrued income490/1€146k€201k▲
Equity and liabilities
Total equity and liabilities10/49€50.10M€58.36M▲
Equity10/15€8.81M€-2.31M▼
Contributions10/11€8.75M€8.75M=
Profit (loss) carried forward14€65k€-11.06M▼
Provisions and deferred taxes16-€500k
Provisions for liabilities and charges160/5-€500k
Other liabilities and charges164/5-€500k
Amounts payable17/49€41.29M€60.17M▲
Amounts payable within one year42/48€41.29M€60.17M▲
Financial debts43€20.00M€20.00M=
Other loans439€20.00M€20.00M=
Trade debts44€15.28M€20.95M▲
Suppliers440/4€15.28M€20.95M▲
Taxes, remuneration and social security45€2.79M€1.75M▼
Taxes450/3€916k€6k▼
Remuneration and social security454/9€1.87M€1.75M▼
Other amounts payable47/48€3.22M€17.47M▲
Accrued charges and deferred income492/3-€0
Income statement
Code20232025
Operating income70/76A€128.44M€108.75M▼
Turnover70€125.53M€107.88M▼
Other operating income74€2.91M€863k▼
Operating charges60/66A€139.58M€110.71M▼
Goods for resale, raw materials and consumables60€105.85M€81.11M▼
Purchases600/8€99.36M€80.85M▼
Change in stocks: decrease (increase)609€6.50M€261k▼
Services and other goods61€24.38M€21.37M▼
Remuneration, social security and pensions62€8.04M€7.50M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€956k€949k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€343k€66k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8-€-274k
Other operating charges640/8€15k-
Operating charges capitalised as restructuring costs649-€-246
Operating profit (loss)9901€-11.14M€-1.97M▲
Financial income75/76B€63k€466k▲
Recurring financial income75€63k€466k▲
Other financial income752/9€63k€466k▲
Financial charges65/66B€519k€735k▲
Recurring financial charges65€519k€735k▲
Debt charges650€463k€735k▲
Other financial charges652/9€55k€0▼
Profit (loss) for the period before taxes9903€-11.60M€-2.24M▲
Income taxes67/77€221k€280k▲
Taxes670/3€221k€280k▲
Profit (loss) for the period9904€-11.82M€-2.52M▲
Profit (loss) for the period to be appropriated9905€-11.82M€-2.52M▲
Appropriation of the result
Profit (loss) to be appropriated9906€65k€-11.06M▼
Profit (loss) brought forward from the previous period14P€11.88M€-8.54M▼
Social balance
Average headcount (FTE)908748.644.0▼