Balance sheet
Code20242025
Assets
Total assets20/58€52.44M€60.49M▲
Fixed assets21/28€32.87M€34.66M▲
Tangible fixed assets22/27€14.84M€17.12M▲
Plant, machinery and equipment23€7.78M€9.16M▲
Furniture and vehicles24€154k€196k▲
Leasing and similar rights25€6.90M€7.73M▲
Other tangible fixed assets26€2k€33k▲
Financial fixed assets28€18.03M€17.54M▼
Affiliated companies280/1€17.40M€17.05M▼
Participating interests280€1€1=
Amounts receivable281€17.40M€17.05M▼
Other financial fixed assets284/8€630k€487k▼
Amounts receivable and cash guarantees285/8€630k€487k▼
Current assets29/58€19.58M€25.83M▲
Amounts receivable after more than one year29€4.88M€5.05M▲
Other amounts receivable291€4.88M€5.05M▲
Stocks and contracts in progress3€202k€187k▼
Stocks30/36€202k€187k▼
Raw materials and consumables30/31€202k€187k▼
Amounts receivable within one year40/41€10.34M€15.47M▲
Trade receivables40€10.25M€15.23M▲
Other amounts receivable41€93k€243k▲
Cash at bank and in hand54/58€3.16M€4.51M▲
Deferred charges and accrued income490/1€995k€623k▼
Equity and liabilities
Total equity and liabilities10/49€52.44M€60.49M▲
Equity10/15€15.62M€15.33M▼
Contributions10/11€2.33M€2.33M=
Reserves13€3.81M€3.81M=
Tax-exempt reserves132€2.71M€2.71M=
Distributable reserves133€1.10M€1.10M=
Profit (loss) carried forward14€9.48M€9.18M▼
Amounts payable17/49€36.82M€45.16M▲
Amounts payable after more than one year17€9.12M€9.96M▲
Financial debts170/4€9.12M€9.96M▲
Subordinated loans170€3.56M€3.56M=
Leasing and similar obligations172€3.56M€3.84M▲
Credit institutions173€2.00M€2.00M=
Other loans174-€555k
Amounts payable within one year42/48€27.05M€32.38M▲
Current portion of amounts payable after more than one year42€1.60M€1.98M▲
Financial debts43€554k€523k▼
Credit institutions430/8€554k€523k▼
Trade debts44€5.81M€7.66M▲
Suppliers440/4€5.81M€7.66M▲
Taxes, remuneration and social security45€1.31M€1.56M▲
Taxes450/3€337k€629k▲
Remuneration and social security454/9€974k€935k▼
Other amounts payable47/48€17.77M€20.66M▲
Accrued charges and deferred income492/3€648k€2.82M▲
Income statement
Code20242025
Operating income70/76A€38.20M€39.39M▲
Turnover70€37.02M€35.70M▼
Other operating income74€1.03M€804k▼
Non-recurring operating income76A€147k€2.89M▲
Operating charges60/66A€36.85M€39.72M▲
Goods for resale, raw materials and consumables60€19.95M€19.97M▲
Purchases600/8€19.96M€19.95M=
Change in stocks: decrease (increase)609€-12k€15k▲
Services and other goods61€5.22M€5.63M▲
Remuneration, social security and pensions62€7.30M€7.41M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4.28M€4.73M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€112k
Provisions for liabilities and charges: additions (uses and reversals)635/8€107k-
Other operating charges640/8€2k€1k▼
Non-recurring operating charges66A-€1.86M
Operating profit (loss)9901€1.34M€-335k▼
Financial income75/76B€279k€550k▲
Recurring financial income75€279k€550k▲
Income from current assets751€157k€153k▼
Other financial income752/9€122k€396k▲
Financial charges65/66B€1.04M€551k▼
Recurring financial charges65€1.04M€551k▼
Debt charges650€284k€535k▲
Other financial charges652/9€752k€16k▼
Profit (loss) for the period before taxes9903€589k€-336k▼
Income taxes67/77€179k€-40k▼
Taxes670/3€179k€14k▼
Tax adjustments and reversals of tax provisions77-€54k
Profit (loss) for the period9904€410k€-296k▼
Profit (loss) for the period to be appropriated9905€410k€-296k▼
Appropriation of the result
Profit (loss) to be appropriated9906€9.48M€9.18M▼
Profit (loss) brought forward from the previous period14P€9.07M€9.48M▲
Social balance
Average headcount (FTE)908794.898.6▲