Balance sheet
Code20242025
Assets
Total assets20/58€30.66M€24.15M▼
Fixed assets21/28€19.48M€17.47M▼
Intangible fixed assets21-€337k
Tangible fixed assets22/27€4.57M€12.45M▲
Land and buildings22€1.31M€6.96M▲
Plant, machinery and equipment23€3.08M€5.29M▲
Furniture and vehicles24€178k€200k▲
Financial fixed assets28€14.91M€4.69M▼
Affiliated companies280/1€14.91M€4.66M▼
Participating interests280€14.91M€4.66M▼
Other financial fixed assets284/8€512€24k▲
Amounts receivable and cash guarantees285/8€512€24k▲
Current assets29/58€11.18M€6.68M▼
Amounts receivable after more than one year29€3.95M-
Other amounts receivable291€3.95M-
Stocks and contracts in progress3€3.78M€5.61M▲
Stocks30/36€3.78M€5.61M▲
Raw materials and consumables30/31€1.29M€1.94M▲
Work in progress32-€106k
Finished goods33€1.59M€2.72M▲
Goods purchased for resale34€904k€837k▼
Amounts receivable within one year40/41€3.35M€1.04M▼
Trade receivables40€2.71M€855k▼
Other amounts receivable41€639k€183k▼
Cash at bank and in hand54/58€1k€27k▲
Deferred charges and accrued income490/1€99k€2k▼
Equity and liabilities
Total equity and liabilities10/49€30.66M€24.15M▼
Equity10/15€3.14M€1.88M▼
Contributions10/11€2.50M€2.50M=
Capital10€2.50M€2.50M=
Issued capital100€2.50M€2.50M=
Reserves13€257k€257k=
Non-distributable reserves130/1€250k€250k=
Legal reserve130€250k€250k=
Tax-exempt reserves132€7k€7k=
Profit (loss) carried forward14€384k€-876k▼
Amounts payable17/49€27.52M€22.27M▼
Amounts payable after more than one year17€22.35M€12.35M▼
Financial debts170/4€22.35M€12.35M▼
Other loans174€22.35M€12.35M▼
Amounts payable within one year42/48€5.12M€9.65M▲
Trade debts44€2.03M€1.77M▼
Suppliers440/4€2.03M€1.77M▼
Taxes, remuneration and social security45€379k€692k▲
Taxes450/3€66k€85k▲
Remuneration and social security454/9€313k€607k▲
Other amounts payable47/48€2.70M€7.19M▲
Accrued charges and deferred income492/3€49k€266k▲
Income statement
Code20242025
Operating income70/76A€30.90M€18.24M▼
Turnover70€29.59M€17.49M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-43k€368k▲
Other operating income74€462k€384k▼
Non-recurring operating income76A€889k-
Operating charges60/66A€28.89M€18.88M▼
Goods for resale, raw materials and consumables60€18.33M€8.25M▼
Purchases600/8€17.47M€7.98M▼
Change in stocks: decrease (increase)609€859k€270k▼
Services and other goods61€5.37M€4.32M▼
Remuneration, social security and pensions62€3.73M€4.20M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.32M€1.45M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€41k-
Other operating charges640/8€89k€69k▼
Non-recurring operating charges66A€26k€589k▲
Operating profit (loss)9901€2.00M€-635k▼
Financial income75/76B€1.62M€938k▼
Recurring financial income75€1.62M€113k▼
Income from financial fixed assets750€1.46M€19k▼
Income from current assets751€26k-
Other financial income752/9€140k€94k▼
Non-recurring financial income76B-€825k
Financial charges65/66B€2.59M€1.49M▼
Recurring financial charges65€2.59M€1.30M▼
Debt charges650€2.39M€1.12M▼
Other financial charges652/9€197k€180k▼
Non-recurring financial charges66B-€189k
Profit (loss) for the period before taxes9903€1.04M€-1.18M▼
Income taxes67/77€26k€553▼
Taxes670/3€26k€2k▼
Tax adjustments and reversals of tax provisions77-€1k
Profit (loss) for the period9904€1.01M€-1.19M▼
Profit (loss) for the period to be appropriated9905€1.01M€-1.19M▼
Appropriation of the result
Profit (loss) to be appropriated9906€7.87M€-876k▼
Profit (loss) brought forward from the previous period14P€6.86M€309k▼
Transfer from equity791/2€7.88M-
From reserves792€7.88M-
Profit to be distributed694/7€15.37M-
Return on contributions (dividend)694€15.37M-
Social balance
Average headcount (FTE)908735.255.8▲