Balance sheet
Code20242025
Assets
Total assets20/58€19.81M€22.21M▲
Fixed assets21/28€11.35M€11.44M▲
Intangible fixed assets21€949k€719k▼
Tangible fixed assets22/27€9.23M€9.69M▲
Land and buildings22€1.57M€1.40M▼
Plant, machinery and equipment23€384k€366k▼
Furniture and vehicles24€1.39M€1.83M▲
Other tangible fixed assets26€5.89M€6.10M▲
Financial fixed assets28€1.17M€1.03M▼
Affiliated companies280/1€1.17M€1.03M▼
Participating interests280€1.17M€1.03M▼
Other financial fixed assets284/8€1k€1k=
Amounts receivable and cash guarantees285/8€1k€1k=
Current assets29/58€8.46M€10.77M▲
Amounts receivable after more than one year29€3.39M€3.84M▲
Other amounts receivable291€3.39M€3.84M▲
Stocks and contracts in progress3€666k€593k▼
Stocks30/36€666k€593k▼
Goods purchased for resale34€666k€593k▼
Amounts receivable within one year40/41€1.89M€3.84M▲
Trade receivables40€1.71M€3.45M▲
Other amounts receivable41€189k€390k▲
Current investments50/53€1.67M-
Other investments51/53€1.67M-
Cash at bank and in hand54/58€787k€2.48M▲
Deferred charges and accrued income490/1€56k€13k▼
Equity and liabilities
Total equity and liabilities10/49€19.81M€22.21M▲
Equity10/15€7.64M€8.97M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€194k€194k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€38k€38k=
Distributable reserves133€150k€150k=
Profit (loss) carried forward14€7.38M€8.71M▲
Amounts payable17/49€12.17M€13.24M▲
Amounts payable after more than one year17€6.95M€6.48M▼
Financial debts170/4€6.95M€6.48M▼
Credit institutions173€6.90M€6.48M▼
Other loans174€47k-
Amounts payable within one year42/48€5.14M€6.70M▲
Current portion of amounts payable after more than one year42€1.73M€1.49M▼
Trade debts44€1.76M€2.81M▲
Suppliers440/4€1.76M€2.81M▲
Taxes, remuneration and social security45€489k€878k▲
Taxes450/3€489k€878k▲
Other amounts payable47/48€1.16M€1.52M▲
Accrued charges and deferred income492/3€81k€66k▼
Income statement
Code20242025
Operating income70/76A€19.86M€23.78M▲
Turnover70€13.33M€16.55M▲
Other operating income74€6.53M€7.15M▲
Non-recurring operating income76A-€86k
Operating charges60/66A€16.90M€19.64M▲
Goods for resale, raw materials and consumables60€4.01M€5.35M▲
Purchases600/8€4.18M€5.28M▲
Change in stocks: decrease (increase)609€-166k€73k▲
Services and other goods61€10.45M€11.66M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.96M€2.19M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-106k-
Other operating charges640/8€400k€328k▼
Non-recurring operating charges66A€190k€117k▼
Operating profit (loss)9901€2.96M€4.14M▲
Financial income75/76B€67k€170k▲
Recurring financial income75€67k€42k▼
Income from current assets751€67k€42k▼
Other financial income752/9-€191
Non-recurring financial income76B-€128k
Financial charges65/66B€229k€516k▲
Recurring financial charges65€229k€516k▲
Debt charges650€226k€516k▲
Other financial charges652/9€3k€-341▼
Profit (loss) for the period before taxes9903€2.80M€3.79M▲
Income taxes67/77€723k€964k▲
Taxes670/3€729k€974k▲
Tax adjustments and reversals of tax provisions77€6k€10k▲
Profit (loss) for the period9904€2.08M€2.83M▲
Profit (loss) for the period to be appropriated9905€2.08M€2.83M▲
Appropriation of the result
Profit (loss) to be appropriated9906€8.88M€10.21M▲
Profit (loss) brought forward from the previous period14P€6.80M€7.38M▲
Profit to be distributed694/7€1.50M€1.50M=
Return on contributions (dividend)694€1.50M€1.50M=