Balance sheet
Code20232025
Assets
Total assets20/58€148.53M€163.32M▲
Fixed assets21/28€136.18M€149.96M▲
Intangible fixed assets21€0€120k▲
Tangible fixed assets22/27€136.18M€149.84M▲
Land and buildings22€126.74M€133.40M▲
Plant, machinery and equipment23€32k€24k▼
Furniture and vehicles24€259k€145k▼
Leasing and similar rights25€176k€163k▼
Other tangible fixed assets26€5k€27k▲
Assets under construction and advance payments27€8.97M€16.09M▲
Current assets29/58€12.36M€13.36M▲
Stocks and contracts in progress3€369k€350k▼
Stocks30/36€369k€350k▼
Raw materials and consumables30/31€369k€350k▼
Amounts receivable within one year40/41€2.86M€4.20M▲
Trade receivables40€1.12M€1.19M▲
Other amounts receivable41€1.74M€3.00M▲
Current investments50/53€2k€2k▼
Own shares50-€0
Other investments51/53€2k€2k▼
Cash at bank and in hand54/58€8.69M€7.60M▼
Deferred charges and accrued income490/1€429k€1.22M▲
Equity and liabilities
Total equity and liabilities10/49€148.53M€163.32M▲
Equity10/15€57.82M€62.85M▲
Contributions10/11€95k€108k▲
Reserves13€19.57M€19.03M▼
Non-distributable reserves130/1€13k€0▼
Reserves not available under the articles1311€13k€0▼
Tax-exempt reserves132€441k-
Distributable reserves133€19.11M€19.03M▼
Investment grants15€38.16M€43.71M▲
Provisions and deferred taxes16€8.98M€8.64M▼
Provisions for liabilities and charges160/5€6.97M€6.47M▼
Major repairs and maintenance162€6.66M€6.32M▼
Environmental obligations163€0-
Other liabilities and charges164/5€309k€150k▼
Deferred taxes168€2.01M€2.18M▲
Amounts payable17/49€81.73M€91.83M▲
Amounts payable after more than one year17€75.04M€81.20M▲
Financial debts170/4€74.87M€81.05M▲
Credit institutions173-€81.05M
Other loans174€74.87M-
Other amounts payable178/9€174k€155k▼
Amounts payable within one year42/48€6.52M€8.43M▲
Current portion of amounts payable after more than one year42€3.38M€3.85M▲
Financial debts43-€0
Credit institutions430/8-€0
Trade debts44€2.07M€3.38M▲
Suppliers440/4€2.07M€3.38M▲
Advances received on contracts in progress46€1k€104k▲
Taxes, remuneration and social security45€844k€932k▲
Taxes450/3€46k€181k▲
Remuneration and social security454/9€798k€751k▼
Other amounts payable47/48€219k€155k▼
Accrued charges and deferred income492/3€174k€2.20M▲
Income statement
Code20232025
Operating income70/76A€21.20M€24.61M▲
Turnover70€16.22M€18.94M▲
Own construction capitalised72€1.01M€944k▼
Other operating income74€3.89M€4.71M▲
Non-recurring operating income76A€72k€15k▼
Operating charges60/66A€28.23M€25.26M▼
Goods for resale, raw materials and consumables60€493k€334k▼
Purchases600/8€496k€370k▼
Change in stocks: decrease (increase)609€-3k€-35k▼
Services and other goods61€5.42M€6.75M▲
Remuneration, social security and pensions62€7.78M€8.44M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€7.28M€7.55M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-27k€-1k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€4.93M€-169k▼
Other operating charges640/8€2.35M€2.35M▼
Operating charges capitalised as restructuring costs649-€0
Non-recurring operating charges66A€6k€85▼
Operating profit (loss)9901€-7.03M€-642k▲
Financial income75/76B€1.87M€1.90M▲
Recurring financial income75€1.87M€1.90M▲
Income from current assets751€260k€121k▼
Other financial income752/9€1.61M€1.78M▲
Financial charges65/66B€1.22M€1.09M▼
Recurring financial charges65€1.22M€1.09M▼
Debt charges650€1.22M€1.09M▼
Other financial charges652/9€3k€3k▲
Profit (loss) for the period before taxes9903€-6.37M€165k▲
Transfer from deferred taxes780€85k€93k▲
Income taxes67/77€0€68▲
Taxes670/3€0€68▲
Profit (loss) for the period9904€-6.29M€258k▲
Profit (loss) for the period to be appropriated9905€-6.29M€258k▲
Appropriation of the result
Profit (loss) to be appropriated9906€17.37M€258k▼
Profit (loss) brought forward from the previous period14P€23.66M-
Transfer from equity791/2-€0
From reserves792-€0
Transfer to equity691/2€17.37M€258k▼
To other reserves6921€17.37M€258k▼
Social balance
Average headcount (FTE)9087119.8116.4▼