Balance sheet
Code20232025
Assets
Total assets20/58€96.39M€122.76M▲
Fixed assets21/28€6.00M€0▼
Tangible fixed assets22/27€6.00M€0▼
Land and buildings22€0-
Plant, machinery and equipment23€6.00M€0▼
Furniture and vehicles24€0-
Assets under construction and advance payments27€0-
Current assets29/58€90.39M€122.76M▲
Stocks and contracts in progress3€8.93M€1.74M▼
Stocks30/36€8.93M€1.74M▼
Work in progress32€2.71M-
Finished goods33€5.89M-
Goods purchased for resale34€328k€1.74M▲
Amounts receivable within one year40/41€81.03M€120.98M▲
Trade receivables40€3.62M€725k▼
Other amounts receivable41€77.41M€120.26M▲
Cash at bank and in hand54/58-€30k
Deferred charges and accrued income490/1€430k€82▼
Equity and liabilities
Total equity and liabilities10/49€96.39M€122.76M▲
Equity10/15€88.94M€117.42M▲
Contributions10/11€346.05M€346.05M=
Capital10€57.18M€57.18M=
Issued capital100€57.18M€57.18M=
Outside capital11€288.88M€288.88M=
Share premium1100/10€288.88M€288.88M=
Reserves13€5.72M€5.72M=
Non-distributable reserves130/1€5.72M€5.72M=
Legal reserve130€5.72M€5.72M=
Profit (loss) carried forward14€-262.83M€-234.35M▲
Provisions and deferred taxes16€4.80M-
Provisions for liabilities and charges160/5€4.80M-
Environmental obligations163€0-
Other liabilities and charges164/5€4.80M-
Amounts payable17/49€2.65M€5.34M▲
Amounts payable within one year42/48€2.54M€5.34M▲
Trade debts44€821k€754k▼
Suppliers440/4€821k€754k▼
Taxes, remuneration and social security45€1.72M€7k▼
Taxes450/3€1.72M-
Remuneration and social security454/9-€7k
Other amounts payable47/48-€4.58M
Accrued charges and deferred income492/3€108k-
Income statement
Code20232025
Operating income70/76A€160.95M€2.32M▼
Turnover70€167.71M€1.80M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-11.31M€0▲
Other operating income74€1.44M€525k▼
Non-recurring operating income76A€3.10M€0▼
Operating charges60/66A€344.53M€2.28M▼
Goods for resale, raw materials and consumables60€130.01M€1.70M▼
Purchases600/8€130.34M€3.44M▼
Change in stocks: decrease (increase)609€-328k€-1.74M▼
Services and other goods61€25.45M€293k▼
Remuneration, social security and pensions62-€96k
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€9.08M-
Provisions for liabilities and charges: additions (uses and reversals)635/8€4k-
Other operating charges640/8€27.65M€191k▼
Non-recurring operating charges66A€152.32M€0▼
Operating profit (loss)9901€-183.58M€49k▲
Financial income75/76B€7.47M€259k▼
Recurring financial income75€7.47M€259k▼
Income from financial fixed assets750€169k€259k▲
Income from current assets751€7.30M€0▼
Other financial income752/9€259€48▼
Financial charges65/66B€3.64M€218▼
Recurring financial charges65€3.64M€218▼
Debt charges650-€23
Other financial charges652/9€3.64M€195▼
Profit (loss) for the period before taxes9903€-179.75M€308k▲
Profit (loss) for the period9904€-179.75M€308k▲
Profit (loss) for the period to be appropriated9905€-179.75M€308k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-262.83M€-234.35M▲
Profit (loss) brought forward from the previous period14P€-83.09M€-234.66M▼
Social balance
Average headcount (FTE)9087-1.1