Balance sheet
Code20242025
Assets
Total assets20/58€27.85M€27.36M▼
Fixed assets21/28€18.01M€17.40M▼
Intangible fixed assets21€2.23M€2.00M▼
Tangible fixed assets22/27€15.37M€14.99M▼
Land and buildings22€556k€645k▲
Plant, machinery and equipment23€882k€921k▲
Furniture and vehicles24€157k€153k▼
Leasing and similar rights25€13.78M€13.27M▼
Financial fixed assets28€405k€405k=
Affiliated companies280/1€400k€400k=
Participating interests280€400k€400k=
Other financial fixed assets284/8€5k€5k=
Amounts receivable and cash guarantees285/8€5k€5k=
Current assets29/58€9.84M€9.97M▲
Amounts receivable after more than one year29€100k€100k=
Other amounts receivable291€100k€100k=
Stocks and contracts in progress3€5.21M€5.43M▲
Stocks30/36€5.21M€5.43M▲
Raw materials and consumables30/31€2.45M€2.45M▼
Work in progress32€341k€288k▼
Finished goods33€1.73M€1.91M▲
Goods purchased for resale34€694k€789k▲
Amounts receivable within one year40/41€3.99M€3.47M▼
Trade receivables40€3.42M€3.05M▼
Other amounts receivable41€564k€417k▼
Cash at bank and in hand54/58€320k€740k▲
Deferred charges and accrued income490/1€220k€223k▲
Equity and liabilities
Total equity and liabilities10/49€27.85M€27.36M▼
Equity10/15€11.38M€12.18M▲
Contributions10/11€486k€486k=
Capital10€486k€486k=
Issued capital100€486k€486k=
Outside capital11€103€103=
Share premium1100/10€103€103=
Reserves13€10.89M€11.70M▲
Non-distributable reserves130/1€231k€231k=
Legal reserve130€231k€231k=
Tax-exempt reserves132€1.91M€1.75M▼
Distributable reserves133€8.75M€9.72M▲
Provisions and deferred taxes16€635k€582k▼
Deferred taxes168€635k€582k▼
Amounts payable17/49€15.84M€14.60M▼
Amounts payable after more than one year17€10.78M€9.38M▼
Financial debts170/4€10.78M€9.38M▼
Subordinated loans170€927k€927k=
Leasing and similar obligations172€7.45M€6.66M▼
Credit institutions173€2.41M€1.80M▼
Amounts payable within one year42/48€5.00M€5.15M▲
Current portion of amounts payable after more than one year42€1.11M€1.16M▲
Trade debts44€1.90M€2.43M▲
Suppliers440/4€1.90M€2.43M▲
Advances received on contracts in progress46€373k€0▼
Taxes, remuneration and social security45€1.31M€1.25M▼
Taxes450/3€229k€249k▲
Remuneration and social security454/9€1.08M€1.00M▼
Other amounts payable47/48€301k€305k▲
Accrued charges and deferred income492/3€54k€71k▲
Income statement
Code20242025
Operating income70/76A€28.14M€32.07M▲
Turnover70€27.77M€31.34M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-315k€130k▲
Own construction capitalised72€265k€223k▼
Other operating income74€415k€372k▼
Non-recurring operating income76A€150€0▼
Operating charges60/66A€27.20M€30.64M▲
Goods for resale, raw materials and consumables60€13.07M€14.96M▲
Purchases600/8€12.98M€15.05M▲
Change in stocks: decrease (increase)609€95k€-92k▼
Services and other goods61€5.25M€6.66M▲
Remuneration, social security and pensions62€6.84M€6.69M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.65M€1.77M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€16k€-1k▼
Other operating charges640/8€369k€431k▲
Non-recurring operating charges66A€30€130k▲
Operating profit (loss)9901€935k€1.43M▲
Financial income75/76B€196k€313k▲
Recurring financial income75€196k€313k▲
Income from current assets751€9k€10k▲
Other financial income752/9€187k€303k▲
Financial charges65/66B€682k€741k▲
Recurring financial charges65€682k€741k▲
Debt charges650€344k€344k▲
Other financial charges652/9€338k€397k▲
Profit (loss) for the period before taxes9903€449k€1.00M▲
Transfer from deferred taxes780€44k€53k▲
Transfer to deferred taxes680€0€0=
Income taxes67/77€63k€125k▲
Taxes670/3€63k€125k▲
Profit (loss) for the period9904€430k€931k▲
Transfer from tax-exempt reserves789€132k€160k▲
Transfer to tax-exempt reserves689€0€0=
Profit (loss) for the period to be appropriated9905€562k€1.09M▲
Appropriation of the result
Profit (loss) to be appropriated9906€562k€1.09M▲
Transfer to equity691/2€437k€966k▲
To other reserves6921€437k€966k▲
Profit to be distributed694/7€125k€125k=
Directors or managers695€125k€125k=
Social balance
Average headcount (FTE)9087126.1116.8▼