Balance sheet
Code20232024
Assets
Total assets20/58€41.43M€41.27M▼
Fixed assets21/28€18.78M€18.89M▲
Intangible fixed assets21€276k€337k▲
Tangible fixed assets22/27€5.26M€5.12M▼
Plant, machinery and equipment23€18k€14k▼
Furniture and vehicles24€518k€225k▼
Leasing and similar rights25€4.70M€4.88M▲
Other tangible fixed assets26€26k€2k▼
Financial fixed assets28€13.24M€13.43M▲
Affiliated companies280/1€12.31M€12.28M▼
Participating interests280€12.31M€12.28M▼
Companies linked by participating interests282/3€892k€1.11M▲
Participating interests282€276k€526k▲
Amounts receivable283€617k€581k▼
Other financial fixed assets284/8€44k€45k▲
Shares284€36k€36k=
Amounts receivable and cash guarantees285/8€8k€9k▲
Current assets29/58€22.66M€22.38M▼
Amounts receivable after more than one year29€2.54M€2.50M▼
Other amounts receivable291€2.54M€2.50M▼
Stocks and contracts in progress3€847k€611k▼
Stocks30/36€847k€611k▼
Goods purchased for resale34€847k€611k▼
Amounts receivable within one year40/41€16.49M€13.27M▼
Trade receivables40€12.62M€12.39M▼
Other amounts receivable41€3.87M€879k▼
Current investments50/53€5k-
Other investments51/53€5k-
Cash at bank and in hand54/58€2.55M€5.92M▲
Deferred charges and accrued income490/1€217k€76k▼
Equity and liabilities
Total equity and liabilities10/49€41.43M€41.27M▼
Equity10/15€5.12M€5.11M▼
Contributions10/11€2.00M€2.00M=
Capital10€2.00M€2.00M=
Issued capital100€2.00M€2.00M=
Reserves13€2.99M€2.99M▼
Non-distributable reserves130/1€200k€200k=
Legal reserve130€200k€200k=
Tax-exempt reserves132€8k-
Distributable reserves133€2.78M€2.79M▲
Investment grants15€125k€125k=
Provisions and deferred taxes16€60k€57k▼
Provisions for liabilities and charges160/5€56k€57k▲
Pensions and similar obligations160€15k€16k▲
Other liabilities and charges164/5€42k€42k=
Deferred taxes168€3k-
Amounts payable17/49€36.26M€36.10M▼
Amounts payable after more than one year17€9.67M€9.81M▲
Financial debts170/4€9.67M€9.81M▲
Subordinated loans170€2.00M€1.90M▼
Leasing and similar obligations172€3.65M€3.91M▲
Credit institutions173€4.02M€3.37M▼
Other loans174-€630k
Amounts payable within one year42/48€26.43M€25.96M▼
Current portion of amounts payable after more than one year42€4.89M€1.87M▼
Financial debts43€135k€372k▲
Credit institutions430/8€135k€372k▲
Trade debts44€20.64M€22.17M▲
Suppliers440/4€20.64M€22.17M▲
Taxes, remuneration and social security45€761k€719k▼
Taxes450/3€298k€306k▲
Remuneration and social security454/9€463k€414k▼
Other amounts payable47/48-€820k
Accrued charges and deferred income492/3€156k€332k▲
Income statement
Code20232024
Operating income70/76A€111.53M€115.80M▲
Turnover70€109.83M€113.58M▲
Other operating income74€1.69M€2.22M▲
Non-recurring operating income76A€9k€3k▼
Operating charges60/66A€113.09M€116.76M▲
Goods for resale, raw materials and consumables60€99.21M€103.54M▲
Purchases600/8€99.21M€103.54M▲
Services and other goods61€7.54M€7.80M▲
Remuneration, social security and pensions62€3.53M€3.09M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.03M€1.73M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€106k€-16k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€922€937▲
Other operating charges640/8€20k€16k▼
Non-recurring operating charges66A€667k€610k▼
Operating profit (loss)9901€-1.57M€-964k▲
Financial income75/76B€798k€1.91M▲
Recurring financial income75€798k€1.91M▲
Income from financial fixed assets750€675k€1.87M▲
Income from current assets751€8k€21k▲
Other financial income752/9€115k€20k▼
Financial charges65/66B€686k€954k▲
Recurring financial charges65€686k€954k▲
Debt charges650€608k€859k▲
Other financial charges652/9€79k€95k▲
Profit (loss) for the period before taxes9903€-1.46M€-5k▲
Transfer from deferred taxes780€18k€3k▼
Income taxes67/77€-48k€4k▲
Taxes670/3€108k€4k▼
Tax adjustments and reversals of tax provisions77€155k-
Profit (loss) for the period9904€-1.39M€-6k▲
Transfer from tax-exempt reserves789€36k€8k▼
Profit (loss) for the period to be appropriated9905€-1.35M€2k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-893k€2k▲
Profit (loss) brought forward from the previous period14P€461k-
Transfer from equity791/2€893k-
From reserves792€893k-
Transfer to equity691/2-€2k
To other reserves6921-€2k
Social balance
Average headcount (FTE)908745.139.6▼