Balance sheet
Code20242025
Assets
Total assets20/58€71.63M€65.18M▼
Fixed assets21/28€1.95M€1.86M▼
Tangible fixed assets22/27€1.29M€1.20M▼
Land and buildings22€167k€178k▲
Plant, machinery and equipment23€10k€8k▼
Furniture and vehicles24€455k€350k▼
Other tangible fixed assets26€662k€663k▲
Financial fixed assets28€660k€659k=
Other financial fixed assets284/8€660k€659k=
Amounts receivable and cash guarantees285/8€660k€659k=
Current assets29/58€69.68M€63.33M▼
Stocks and contracts in progress3€3.66M€3.29M▼
Stocks30/36€3.66M€3.29M▼
Goods purchased for resale34€3.66M€3.29M▼
Amounts receivable within one year40/41€4.98M€5.57M▲
Trade receivables40€4.53M€5.19M▲
Other amounts receivable41€451k€383k▼
Current investments50/53€60.53M€41.09M▼
Other investments51/53€60.53M€41.09M▼
Cash at bank and in hand54/58€470k€13.32M▲
Deferred charges and accrued income490/1€46k€57k▲
Equity and liabilities
Total equity and liabilities10/49€71.63M€65.18M▼
Equity10/15€43.27M€56.31M▲
Contributions10/11€2.00M€2.00M=
Capital10€2.00M€2.00M=
Issued capital100€2.00M€2.00M=
Reserves13€20.00M€20.00M=
Non-distributable reserves130/1€200k€200k=
Legal reserve130€200k€200k=
Distributable reserves133€19.80M€19.80M=
Profit (loss) carried forward14€21.26M€34.30M▲
Investment grants15€9k€9k=
Provisions and deferred taxes16€1.33M€1.42M▲
Provisions for liabilities and charges160/5€1.33M€1.41M▲
Other liabilities and charges164/5€1.33M€1.41M▲
Deferred taxes168€5k€5k=
Amounts payable17/49€27.03M€7.46M▼
Amounts payable within one year42/48€27.03M€7.45M▼
Financial debts43€15.93M-
Credit institutions430/8€15.93M-
Trade debts44€1.61M€344k▼
Suppliers440/4€1.61M€344k▼
Taxes, remuneration and social security45€588k€749k▲
Taxes450/3€214k€370k▲
Remuneration and social security454/9€375k€378k▲
Other amounts payable47/48€8.90M€6.36M▼
Accrued charges and deferred income492/3€4k€3k▼
Income statement
Code20242025
Operating income70/76A€27.56M€27.18M▼
Turnover70€26.50M€26.80M▲
Own construction capitalised72€902k€273k▼
Other operating income74€147k€111k▼
Non-recurring operating income76A€12k-
Operating charges60/66A€24.74M€25.66M▲
Goods for resale, raw materials and consumables60€21.10M€21.92M▲
Purchases600/8€18.94M€21.55M▲
Change in stocks: decrease (increase)609€2.16M€365k▼
Services and other goods61€971k€910k▼
Remuneration, social security and pensions62€2.16M€2.14M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€432k€470k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-14k-
Provisions for liabilities and charges: additions (uses and reversals)635/8€-56k€86k▲
Other operating charges640/8€141k€133k▼
Operating profit (loss)9901€2.82M€1.52M▼
Financial income75/76B€3.69M€20.56M▲
Recurring financial income75€3.69M€20.56M▲
Income from current assets751€2.53M€1.97M▼
Other financial income752/9€1.17M€18.59M▲
Financial charges65/66B€2.79M€2.01M▼
Recurring financial charges65€2.79M€2.01M▼
Debt charges650€647k-
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€1.94M€1.69M▼
Other financial charges652/9€207k€317k▲
Profit (loss) for the period before taxes9903€3.73M€20.07M▲
Income taxes67/77€750k€663k▼
Taxes670/3€750k€663k▼
Profit (loss) for the period9904€2.98M€19.41M▲
Profit (loss) for the period to be appropriated9905€2.98M€19.41M▲
Appropriation of the result
Profit (loss) to be appropriated9906€27.57M€40.66M▲
Profit (loss) brought forward from the previous period14P€24.59M€21.26M▼
Profit to be distributed694/7€6.31M€6.36M▲
Return on contributions (dividend)694€6.00M€6.00M=
Employees696€309k€360k▲
Social balance
Average headcount (FTE)908735.333.6▼