Balance sheet
Code20242025
Assets
Total assets20/58€58.31M€60.20M▲
Fixed assets21/28€2.00M€3.22M▲
Intangible fixed assets21€94k€1.45M▲
Tangible fixed assets22/27€591k€493k▼
Plant, machinery and equipment23€268k€216k▼
Furniture and vehicles24€262k€227k▼
Other tangible fixed assets26€61k€50k▼
Financial fixed assets28€1.31M€1.28M▼
Companies linked by participating interests282/3€332k€330k▼
Participating interests282€332k€330k▼
Other financial fixed assets284/8€983k€947k▼
Shares284€93k€90k▼
Amounts receivable and cash guarantees285/8€890k€857k▼
Current assets29/58€56.31M€56.98M▲
Stocks and contracts in progress3€5.01M€4.38M▼
Stocks30/36€4.49M€3.06M▼
Raw materials and consumables30/31€599k€1.99M▲
Work in progress32€1.41M€815k▼
Property held for sale35€2.21M€0▼
Advance payments36€261k€261k=
Contracts in progress37€521k€1.32M▲
Amounts receivable within one year40/41€38.35M€37.29M▼
Trade receivables40€32.94M€34.55M▲
Other amounts receivable41€5.41M€2.73M▼
Current investments50/53€2.38M€2.40M▲
Other investments51/53€2.38M€2.40M▲
Cash at bank and in hand54/58€10.18M€12.47M▲
Deferred charges and accrued income490/1€394k€436k▲
Equity and liabilities
Total equity and liabilities10/49€58.31M€60.20M▲
Equity10/15€15.67M€15.93M▲
Contributions10/11€2.01M€2.01M=
Capital10€2.01M€2.01M=
Issued capital100€2.01M€2.01M=
Reserves13€2.74M€2.74M=
Non-distributable reserves130/1€201k€201k=
Legal reserve130€201k€201k=
Tax-exempt reserves132€1,000k€1,000k=
Distributable reserves133€1.54M€1.54M=
Profit (loss) carried forward14€10.93M€11.18M▲
Provisions and deferred taxes16€1.18M€1.42M▲
Provisions for liabilities and charges160/5€1.18M€1.42M▲
Environmental obligations163-€7k
Other liabilities and charges164/5€1.18M€1.42M▲
Amounts payable17/49€41.46M€42.86M▲
Amounts payable within one year42/48€41.38M€42.53M▲
Current portion of amounts payable after more than one year42€413k€418k▲
Financial debts43€6.87M€2.83M▼
Credit institutions430/8€6.87M€2.83M▼
Trade debts44€28.78M€26.11M▼
Suppliers440/4€28.78M€26.11M▼
Advances received on contracts in progress46€2.63M€4.78M▲
Taxes, remuneration and social security45€1.94M€912k▼
Taxes450/3€1.49M€260k▼
Remuneration and social security454/9€455k€652k▲
Other amounts payable47/48€750k€7.48M▲
Accrued charges and deferred income492/3€80k€325k▲
Income statement
Code20242025
Operating income70/76A€117.57M€144.22M▲
Turnover70€117.50M€138.11M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-856k€4.50M▲
Own construction capitalised72-€637k
Other operating income74€922k€941k▲
Non-recurring operating income76A€4k€34k▲
Operating charges60/66A€115.19M€142.75M▲
Goods for resale, raw materials and consumables60€89.83M€111.22M▲
Purchases600/8€89.98M€112.65M▲
Change in stocks: decrease (increase)609€-144k€-1.43M▼
Services and other goods61€18.06M€21.75M▲
Remuneration, social security and pensions62€7.67M€9.14M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€251k€256k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-435k€730▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-251k€240k▲
Other operating charges640/8€71k€144k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€2.38M€1.46M▼
Financial income75/76B€296k€376k▲
Recurring financial income75€296k€251k▼
Income from financial fixed assets750€10k€12k▲
Income from current assets751€17k€44k▲
Other financial income752/9€268k€194k▼
Non-recurring financial income76B-€125k
Financial charges65/66B€547k€487k▼
Recurring financial charges65€547k€487k▼
Debt charges650€487k€351k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-26k€-141▲
Other financial charges652/9€87k€136k▲
Profit (loss) for the period before taxes9903€2.13M€1.35M▼
Income taxes67/77€619k€400k▼
Taxes670/3€619k€400k▼
Profit (loss) for the period9904€1.51M€954k▼
Transfer to tax-exempt reserves689€0-
Profit (loss) for the period to be appropriated9905€1.51M€954k▼
Appropriation of the result
Profit (loss) to be appropriated9906€10.93M€11.88M▲
Profit (loss) brought forward from the previous period14P€9.42M€10.93M▲
Transfer from equity791/2€750k€0▼
From reserves792€750k€0▼
Profit to be distributed694/7€750k€700k▼
Return on contributions (dividend)694€750k€700k▼
Social balance
Average headcount (FTE)9087101.6106.9▲