Balance sheet
Code20242025
Assets
Total assets20/58€58.53M€54.05M▼
Fixed assets21/28€34.57M€34.50M▼
Intangible fixed assets21€7.56M€7.84M▲
Tangible fixed assets22/27€27.02M€26.66M▼
Land and buildings22€8.99M€8.97M▼
Plant, machinery and equipment23€14.36M€14.20M▼
Furniture and vehicles24€283k€373k▲
Assets under construction and advance payments27€3.39M€3.12M▼
Financial fixed assets28€344€344=
Other financial fixed assets284/8€344€344=
Amounts receivable and cash guarantees285/8€344€344=
Current assets29/58€23.95M€19.55M▼
Stocks and contracts in progress3€9.14M€8.46M▼
Stocks30/36€9.14M€8.46M▼
Raw materials and consumables30/31€4.15M€4.27M▲
Finished goods33€4.83M€4.11M▼
Goods purchased for resale34€156k€85k▼
Amounts receivable within one year40/41€13.95M€10.93M▼
Trade receivables40€11.15M€10.14M▼
Other amounts receivable41€2.80M€787k▼
Current investments50/53€496-
Other investments51/53€496-
Cash at bank and in hand54/58€725k€65k▼
Deferred charges and accrued income490/1€139k€98k▼
Equity and liabilities
Total equity and liabilities10/49€58.53M€54.05M▼
Equity10/15€19.64M€19.19M▼
Contributions10/11€11.01M€11.01M=
Capital10€11.01M€11.01M=
Issued capital100€11.01M€11.01M=
Reserves13€7.96M€7.01M▼
Non-distributable reserves130/1€84k€110k▲
Legal reserve130€84k€110k▲
Tax-exempt reserves132€7.14M€6.16M▼
Distributable reserves133€741k€741k=
Profit (loss) carried forward14€675k€1.18M▲
Provisions and deferred taxes16€6.39M€6.02M▼
Provisions for liabilities and charges160/5€4.01M€3.97M▼
Environmental obligations163€3.98M€3.95M▼
Other liabilities and charges164/5€32k€20k▼
Deferred taxes168€2.38M€2.05M▼
Amounts payable17/49€32.50M€28.84M▼
Amounts payable after more than one year17€2.68M€1.65M▼
Financial debts170/4€2.68M€1.65M▼
Credit institutions173€2.40M€1.65M▼
Other loans174€283k-
Amounts payable within one year42/48€29.00M€26.60M▼
Current portion of amounts payable after more than one year42€900k€887k▼
Financial debts43€11.15M€11.72M▲
Credit institutions430/8€11.15M€11.72M▲
Trade debts44€13.90M€11.08M▼
Suppliers440/4€13.90M€11.08M▼
Advances received on contracts in progress46€49k€43k▼
Taxes, remuneration and social security45€2.93M€2.82M▼
Taxes450/3€328k€400k▲
Remuneration and social security454/9€2.61M€2.42M▼
Other amounts payable47/48€68k€52k▼
Accrued charges and deferred income492/3€818k€584k▼
Income statement
Code20242025
Operating income70/76A€72.52M€69.17M▼
Turnover70€67.74M€66.65M▼
Change in stocks of work in progress, finished goods and contracts in progress71€9k€-704k▼
Own construction capitalised72€2.03M€2.16M▲
Other operating income74€1.48M€1.06M▼
Non-recurring operating income76A€1.26M-
Operating charges60/66A€69.21M€68.87M▼
Goods for resale, raw materials and consumables60€28.35M€29.85M▲
Purchases600/8€28.41M€29.89M▲
Change in stocks: decrease (increase)609€-59k€-45k▲
Services and other goods61€19.36M€17.47M▼
Remuneration, social security and pensions62€16.78M€16.22M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3.64M€4.26M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-58k€20k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-25k-
Other operating charges640/8€759k€732k▼
Non-recurring operating charges66A€401k€321k▼
Operating profit (loss)9901€3.32M€301k▼
Financial income75/76B€252k€231k▼
Recurring financial income75€252k€231k▼
Income from current assets751€41k€72k▲
Other financial income752/9€211k€159k▼
Financial charges65/66B€963k€1.08M▲
Recurring financial charges65€963k€1.08M▲
Debt charges650€600k€559k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€496
Other financial charges652/9€363k€520k▲
Profit (loss) for the period before taxes9903€2.60M€-548k▼
Transfer from deferred taxes780€244k€327k▲
Transfer to deferred taxes680€283k-
Income taxes67/77€693k€231k▼
Taxes670/3€735k€291k▼
Tax adjustments and reversals of tax provisions77€42k€59k▲
Profit (loss) for the period9904€1.87M€-452k▼
Transfer from tax-exempt reserves789€732k€980k▲
Transfer to tax-exempt reserves689€848k-
Profit (loss) for the period to be appropriated9905€1.76M€527k▼
Appropriation of the result
Profit (loss) to be appropriated9906€710k€1.20M▲
Profit (loss) brought forward from the previous period14P€-1.05M€675k▲
Transfer to equity691/2€36k€26k▼
To the legal reserve6920€36k€26k▼
Social balance
Average headcount (FTE)9087163.1158.0▼