Balance sheet
Code20242025
Assets
Total assets20/58€273.88M€279.22M▲
Fixed assets21/28€216.93M€221.97M▲
Tangible fixed assets22/27€62.47M€73.19M▲
Land and buildings22€57.09M€65.93M▲
Plant, machinery and equipment23€931k€1.21M▲
Furniture and vehicles24€4.45M€6.05M▲
Financial fixed assets28€154.46M€148.77M▼
Affiliated companies280/1€38.45M€38.45M=
Participating interests280€38.45M€38.45M=
Other financial fixed assets284/8€116.01M€110.33M▼
Shares284€115.75M€110.08M▼
Amounts receivable and cash guarantees285/8€261k€252k▼
Current assets29/58€56.95M€57.26M▲
Amounts receivable after more than one year29€849k-
Other amounts receivable291€849k-
Amounts receivable within one year40/41€53.48M€55.02M▲
Trade receivables40€32.90M€34.26M▲
Other amounts receivable41€20.58M€20.76M▲
Cash at bank and in hand54/58€12k€8k▼
Deferred charges and accrued income490/1€2.61M€2.23M▼
Equity and liabilities
Total equity and liabilities10/49€273.88M€279.22M▲
Equity10/15€162.19M€152.89M▼
Contributions10/11€98.75M€98.75M=
Capital10€98.74M€98.74M=
Issued capital100€98.74M€98.74M=
Outside capital11€1k€1k=
Share premium1100/10€1k€1k=
Reserves13€63.45M€60.57M▼
Non-distributable reserves130/1€5.36M€5.36M=
Legal reserve130€5.36M€5.36M=
Tax-exempt reserves132€55.29M€55.20M▼
Distributable reserves133€2.79M-
Profit (loss) carried forward14-€-6.43M
Provisions and deferred taxes16€426k€225k▼
Provisions for liabilities and charges160/5€344k€172k▼
Other liabilities and charges164/5€344k€172k▼
Deferred taxes168€82k€53k▼
Amounts payable17/49€111.26M€126.11M▲
Amounts payable after more than one year17€77.52M€96.52M▲
Financial debts170/4€77.47M€96.47M▲
Subordinated loans170€52.14M€52.14M=
Other loans174€25.33M€44.33M▲
Other amounts payable178/9€52k€55k▲
Amounts payable within one year42/48€30.62M€26.62M▼
Trade debts44€26.15M€24.47M▼
Suppliers440/4€26.15M€24.47M▼
Taxes, remuneration and social security45€4.47M€1.29M▼
Taxes450/3€3.89M€712k▼
Remuneration and social security454/9€574k€576k▲
Other amounts payable47/48€3€859k▲
Accrued charges and deferred income492/3€3.13M€2.97M▼
Income statement
Code20242025
Operating income70/76A€137.65M€134.68M▼
Turnover70€130.99M€129.16M▼
Other operating income74€6.61M€5.33M▼
Non-recurring operating income76A€50k€187k▲
Operating charges60/66A€126.86M€136.34M▲
Services and other goods61€109.31M€109.82M▲
Remuneration, social security and pensions62€3.89M€3.73M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€9.07M€10.80M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-6k€31k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-65k€-171k▼
Other operating charges640/8€4.66M€4.59M▼
Non-recurring operating charges66A-€7.54M
Operating profit (loss)9901€10.79M€-1.66M▼
Financial income75/76B€60.09M€2.39M▼
Recurring financial income75€2.60M€2.39M▼
Income from financial fixed assets750€1.99M€2.05M▲
Income from current assets751€611k€142k▼
Other financial income752/9€1k€199k▲
Non-recurring financial income76B€57.48M-
Financial charges65/66B€7.40M€7.26M▼
Recurring financial charges65€7.40M€5.61M▼
Debt charges650€7.44M€5.58M▼
Other financial charges652/9€-42k€24k▲
Non-recurring financial charges66B-€1.66M
Profit (loss) for the period before taxes9903€63.48M€-6.53M▼
Transfer from deferred taxes780€33k€32k▼
Transfer to deferred taxes680€480€2k▲
Income taxes67/77€671k€17k▼
Taxes670/3€671k€17k▼
Profit (loss) for the period9904€62.84M€-6.51M▼
Transfer from tax-exempt reserves789€98k€96k▼
Transfer to tax-exempt reserves689€1k€7k▲
Profit (loss) for the period to be appropriated9905€62.94M€-6.43M▼
Appropriation of the result
Profit (loss) to be appropriated9906€62.94M€-6.43M▼
Transfer from equity791/2€6.97M€2.79M▼
From reserves792€6.97M€2.79M▼
Transfer to equity691/2€5.94M-
To the legal reserve6920€3.15M-
To other reserves6921€2.79M-
Profit to be distributed694/7€63.97M€2.79M▼
Return on contributions (dividend)694€63.97M€2.79M▼
Social balance
Average headcount (FTE)908743.043.5▲