Balance sheet
Code20232024
Assets
Total assets20/58€32.61M€42.64M▲
Fixed assets21/28€1.63M€8.55M▲
Intangible fixed assets21€65k€23k▼
Tangible fixed assets22/27€820k€1.38M▲
Plant, machinery and equipment23€24k€6k▼
Other tangible fixed assets26€795k€1.38M▲
Financial fixed assets28€750k€7.14M▲
Other financial fixed assets284/8€750k€7.14M▲
Shares284€750k€7.14M▲
Current assets29/58€30.97M€34.08M▲
Amounts receivable after more than one year29€529k€188k▼
Trade receivables290€529k€188k▼
Stocks and contracts in progress3€4.30M€5.33M▲
Stocks30/36€1.25M€1.46M▲
Goods purchased for resale34€1.25M€1.46M▲
Contracts in progress37€3.04M€3.88M▲
Amounts receivable within one year40/41€16.18M€26.85M▲
Trade receivables40€16.09M€26.83M▲
Other amounts receivable41€91k€15k▼
Cash at bank and in hand54/58€8.10M€0▼
Deferred charges and accrued income490/1€1.87M€1.72M▼
Equity and liabilities
Total equity and liabilities10/49€32.61M€42.64M▲
Equity10/15€14.06M€14.36M▲
Contributions10/11€12.50M€12.50M=
Capital10€12.50M€12.50M=
Issued capital100€12.50M€12.50M=
Reserves13€551k€617k▲
Non-distributable reserves130/1€551k€617k▲
Legal reserve130€551k€617k▲
Profit (loss) carried forward14€1.01M€1.24M▲
Provisions and deferred taxes16€2.62M€2.95M▲
Provisions for liabilities and charges160/5€2.62M€2.95M▲
Pensions and similar obligations160€452k€555k▲
Taxes161-€66k
Environmental obligations163-€107k
Other liabilities and charges164/5€2.17M€2.23M▲
Amounts payable17/49€15.93M€25.33M▲
Amounts payable within one year42/48€12.60M€20.70M▲
Financial debts43-€6.16M
Credit institutions430/8-€6.16M
Trade debts44€4.98M€4.54M▼
Suppliers440/4€4.98M€4.54M▼
Advances received on contracts in progress46€132k€32k▼
Taxes, remuneration and social security45€6.41M€8.81M▲
Taxes450/3€1.83M€3.79M▲
Remuneration and social security454/9€4.58M€5.02M▲
Other amounts payable47/48€1.08M€1.15M▲
Accrued charges and deferred income492/3€3.33M€4.62M▲
Income statement
Code20232024
Operating income70/76A€78.29M€84.92M▲
Turnover70€68.53M€73.68M▲
Change in stocks of work in progress, finished goods and contracts in progress71€135k€886k▲
Own construction capitalised72€380k€1.20M▲
Other operating income74€9.22M€9.16M▼
Non-recurring operating income76A€14k€0▼
Operating charges60/66A€76.55M€82.61M▲
Goods for resale, raw materials and consumables60€42.96M€47.56M▲
Purchases600/8€42.18M€47.95M▲
Change in stocks: decrease (increase)609€781k€-387k▼
Services and other goods61€8.84M€8.87M▲
Remuneration, social security and pensions62€23.30M€24.38M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€373k€512k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-130k€234k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€920k€158k▼
Other operating charges640/8€291k€390k▲
Non-recurring operating charges66A-€500k
Operating profit (loss)9901€1.73M€2.31M▲
Financial income75/76B€239k€202k▼
Recurring financial income75€239k€202k▼
Income from current assets751€231k€182k▼
Other financial income752/9€7k€20k▲
Financial charges65/66B€186k€229k▲
Recurring financial charges65€186k€229k▲
Debt charges650€106k€137k▲
Other financial charges652/9€80k€91k▲
Profit (loss) for the period before taxes9903€1.79M€2.28M▲
Income taxes67/77€729k€976k▲
Taxes670/3€729k€1.01M▲
Tax adjustments and reversals of tax provisions77-€37k
Profit (loss) for the period9904€1.06M€1.31M▲
Profit (loss) for the period to be appropriated9905€1.06M€1.31M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.09M€2.31M▲
Profit (loss) brought forward from the previous period14P€1.03M€1.01M▼
Transfer to equity691/2€53k€66k▲
To the legal reserve6920€53k€66k▲
Profit to be distributed694/7€1.03M€1.01M▼
Return on contributions (dividend)694€1.03M€1.01M▼
Social balance
Average headcount (FTE)9087174.5171.3▼