Balance sheet
Code20242025
Assets
Total assets20/58€35.90M€36.12M▲
Fixed assets21/28€15.65M€15.29M▼
Intangible fixed assets21€106k€79k▼
Tangible fixed assets22/27€2.64M€2.30M▼
Land and buildings22€1.25M€1.14M▼
Plant, machinery and equipment23€1.07M€1.07M▲
Furniture and vehicles24€149k€89k▼
Assets under construction and advance payments27€161k-
Financial fixed assets28€12.91M€12.91M=
Affiliated companies280/1€12.90M€12.90M=
Participating interests280€12.90M€12.90M=
Other financial fixed assets284/8€10k€10k=
Amounts receivable and cash guarantees285/8€10k€10k=
Current assets29/58€20.25M€20.83M▲
Amounts receivable after more than one year29€12.30M€13.70M▲
Other amounts receivable291€12.30M€13.70M▲
Stocks and contracts in progress3€653k€350k▼
Stocks30/36€653k€350k▼
Goods purchased for resale34€653k€350k▼
Advance payments36€0-
Amounts receivable within one year40/41€7.02M€6.62M▼
Trade receivables40€5.74M€6.20M▲
Other amounts receivable41€1.28M€422k▼
Cash at bank and in hand54/58€249k€83k▼
Deferred charges and accrued income490/1€27k€83k▲
Equity and liabilities
Total equity and liabilities10/49€35.90M€36.12M▲
Equity10/15€6.68M€7.87M▲
Contributions10/11€1.50M€1.50M=
Capital10€1.50M€1.50M=
Issued capital100€1.50M€1.50M=
Reserves13€4.41M€5.67M▲
Non-distributable reserves130/1€150k€150k=
Legal reserve130€150k€150k=
Tax-exempt reserves132€1.13M€1.02M▼
Distributable reserves133€3.13M€4.50M▲
Profit (loss) carried forward14€771k€699k▼
Amounts payable17/49€29.22M€28.25M▼
Amounts payable after more than one year17€22.70M€23.12M▲
Financial debts170/4€5.00M€4.62M▼
Credit institutions173€5.00M€4.62M▼
Other amounts payable178/9€17.70M€18.50M▲
Amounts payable within one year42/48€6.00M€4.41M▼
Current portion of amounts payable after more than one year42€376k€380k▲
Financial debts43€4.00M-
Credit institutions430/8€4.00M-
Trade debts44€1.36M€629k▼
Suppliers440/4€1.36M€629k▼
Taxes, remuneration and social security45€259k€396k▲
Taxes450/3€33k€209k▲
Remuneration and social security454/9€226k€187k▼
Other amounts payable47/48€420€3.00M▲
Accrued charges and deferred income492/3€523k€725k▲
Income statement
Code20242025
Operating income70/76A€38.73M€46.83M▲
Turnover70€38.50M€46.32M▲
Other operating income74€201k€488k▲
Non-recurring operating income76A€35k€14k▼
Operating charges60/66A€37.60M€46.10M▲
Goods for resale, raw materials and consumables60€31.02M€35.96M▲
Purchases600/8€22.92M€35.66M▲
Change in stocks: decrease (increase)609€8.09M€303k▼
Services and other goods61€4.05M€7.25M▲
Remuneration, social security and pensions62€1.97M€2.27M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€486k€471k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€9k€79k▲
Other operating charges640/8€69k€68k▼
Non-recurring operating charges66A€0€2k▲
Operating profit (loss)9901€1.13M€731k▼
Financial income75/76B€272k€4.22M▲
Recurring financial income75€272k€4.22M▲
Income from financial fixed assets750-€4.00M
Income from current assets751-€187k
Other financial income752/9€272k€33k▼
Financial charges65/66B€1.18M€756k▼
Recurring financial charges65€1.18M€756k▼
Debt charges650€921k€644k▼
Other financial charges652/9€258k€112k▼
Profit (loss) for the period before taxes9903€226k€4.19M▲
Income taxes67/77€35k€-23▼
Taxes670/3€35k€0▼
Tax adjustments and reversals of tax provisions77-€23
Profit (loss) for the period9904€191k€4.19M▲
Transfer from tax-exempt reserves789€269k€105k▼
Profit (loss) for the period to be appropriated9905€460k€4.30M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.23M€5.07M▲
Profit (loss) brought forward from the previous period14P€771k€771k=
Transfer from equity791/2€2.10M-
From reserves792€2.10M-
Transfer to equity691/2€460k€1.37M▲
To other reserves6921€460k€1.37M▲
Profit to be distributed694/7€2.10M€3.00M▲
Return on contributions (dividend)694€2.10M€3.00M▲
Social balance
Average headcount (FTE)908733.035.4▲