Balance sheet
Code20242025
Assets
Total assets20/58€30.79M€33.50M▲
Fixed assets21/28€15.99M€18.03M▲
Intangible fixed assets21€9k€506k▲
Tangible fixed assets22/27€15.81M€17.36M▲
Land and buildings22€2k€2k▼
Plant, machinery and equipment23€8k€337k▲
Furniture and vehicles24€3.95M€3.45M▼
Leasing and similar rights25€11.74M€13.46M▲
Other tangible fixed assets26€109k€113k▲
Financial fixed assets28€167k€157k▼
Affiliated companies280/1-€25k
Participating interests280-€25k
Other financial fixed assets284/8€167k€132k▼
Amounts receivable and cash guarantees285/8€167k€132k▼
Current assets29/58€14.80M€15.48M▲
Stocks and contracts in progress3€4.81M€2.98M▼
Stocks30/36€4.81M€2.98M▼
Goods purchased for resale34€4.81M€2.98M▼
Amounts receivable within one year40/41€7.83M€9.35M▲
Trade receivables40€6.66M€8.17M▲
Other amounts receivable41€1.16M€1.18M▲
Current investments50/53€693k€581k▼
Other investments51/53€693k€581k▼
Cash at bank and in hand54/58€689k€913k▲
Deferred charges and accrued income490/1€784k€1.65M▲
Equity and liabilities
Total equity and liabilities10/49€30.79M€33.50M▲
Equity10/15€8.86M€8.30M▼
Contributions10/11€127k€127k=
Capital10€127k€127k=
Issued capital100€127k€127k=
Reserves13€6.85M€6.85M=
Non-distributable reserves130/1€13k€13k=
Legal reserve130€13k€13k=
Distributable reserves133€6.84M€6.84M=
Profit (loss) carried forward14€1.89M€1.32M▼
Provisions and deferred taxes16€1.12M€1.07M▼
Provisions for liabilities and charges160/5€1.12M€1.07M▼
Environmental obligations163€1.12M-
Other liabilities and charges164/5-€1.07M
Amounts payable17/49€20.81M€24.14M▲
Amounts payable after more than one year17€10.29M€10.95M▲
Financial debts170/4€9.46M€9.67M▲
Leasing and similar obligations172€8.14M€8.92M▲
Credit institutions173€1.31M€746k▼
Other amounts payable178/9€830k€1.28M▲
Amounts payable within one year42/48€9.96M€12.53M▲
Current portion of amounts payable after more than one year42€4.52M€5.42M▲
Financial debts43€423k€1.00M▲
Credit institutions430/8€423k€1.00M▲
Trade debts44€2.74M€4.78M▲
Suppliers440/4€2.74M€4.78M▲
Advances received on contracts in progress46€2.04M€980k▼
Taxes, remuneration and social security45€151k€234k▲
Taxes450/3€41k€97k▲
Remuneration and social security454/9€110k€137k▲
Other amounts payable47/48€89k€121k▲
Accrued charges and deferred income492/3€559k€662k▲
Income statement
Code20242025
Operating income70/76A€61.10M€63.36M▲
Turnover70€60.95M€62.75M▲
Own construction capitalised72-€238k
Other operating income74€146k€375k▲
Operating charges60/66A€58.53M€63.42M▲
Goods for resale, raw materials and consumables60€45.36M€47.82M▲
Purchases600/8€47.53M€46.01M▼
Change in stocks: decrease (increase)609€-2.16M€1.81M▲
Services and other goods61€5.79M€6.26M▲
Remuneration, social security and pensions62€1.26M€1.64M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4.20M€5.62M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€1.17M€1.86M▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€669k€-51k▼
Other operating charges640/8€68k€269k▲
Operating profit (loss)9901€2.57M€-60k▼
Financial income75/76B€27k€230k▲
Recurring financial income75€27k€230k▲
Income from financial fixed assets750-€462
Income from current assets751€18k€35k▲
Other financial income752/9€9k€194k▲
Financial charges65/66B€578k€731k▲
Recurring financial charges65€578k€731k▲
Debt charges650€576k€720k▲
Other financial charges652/9€2k€11k▲
Profit (loss) for the period before taxes9903€2.02M€-561k▼
Income taxes67/77€132k€3k▼
Taxes670/3€132k€3k▼
Profit (loss) for the period9904€1.89M€-564k▼
Profit (loss) for the period to be appropriated9905€1.89M€-564k▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.38M€1.32M▼
Profit (loss) brought forward from the previous period14P€1.49M€1.89M▲
Transfer from equity791/2€1.00M-
From reserves792€1.00M-
Transfer to equity691/2€1.49M-
To other reserves6921€1.49M-
Profit to be distributed694/7€1.00M-
Return on contributions (dividend)694€1.00M-
Social balance
Average headcount (FTE)908717.622.9▲