Balance sheet
Code20242025
Assets
Total assets20/58€155.11M€140.73M▼
Fixed assets21/28€34.16M€31.23M▼
Intangible fixed assets21€227k€5k▼
Tangible fixed assets22/27€29.54M€26.97M▼
Land and buildings22€1.28M€1.27M▼
Plant, machinery and equipment23€24.37M€22.86M▼
Furniture and vehicles24€13k€7k▼
Other tangible fixed assets26€376k€354k▼
Assets under construction and advance payments27€3.51M€2.48M▼
Financial fixed assets28€4.40M€4.25M▼
Affiliated companies280/1€4.22M€4.22M=
Participating interests280€4.22M€4.22M=
Other financial fixed assets284/8€173k€25k▼
Amounts receivable and cash guarantees285/8€173k€25k▼
Current assets29/58€120.94M€109.51M▼
Stocks and contracts in progress3€61.80M€53.84M▼
Stocks30/36€61.80M€53.84M▼
Raw materials and consumables30/31€6.34M€3.92M▼
Work in progress32€8.25M€6.20M▼
Finished goods33€38.26M€28.54M▼
Goods purchased for resale34€8.96M€15.18M▲
Amounts receivable within one year40/41€57.79M€54.90M▼
Trade receivables40€55.18M€49.95M▼
Other amounts receivable41€2.61M€4.95M▲
Cash at bank and in hand54/58€721k€43k▼
Deferred charges and accrued income490/1€628k€722k▲
Equity and liabilities
Total equity and liabilities10/49€155.11M€140.73M▼
Equity10/15€49.59M€39.38M▼
Contributions10/11€54.22M€54.22M=
Capital10€54.22M€54.22M=
Issued capital100€54.22M€54.22M=
Reserves13€7.83M€7.83M=
Non-distributable reserves130/1€5.42M€5.42M=
Legal reserve130€5.42M€5.42M=
Tax-exempt reserves132€2.38M€2.38M=
Distributable reserves133€23k€23k=
Profit (loss) carried forward14€-25.92M€-33.21M▼
Investment grants15€13.46M€10.55M▼
Provisions and deferred taxes16€4.48M€3.57M▼
Provisions for liabilities and charges160/5€4.48M€3.57M▼
Pensions and similar obligations160€3.73M€3.06M▼
Other liabilities and charges164/5€752k€510k▼
Amounts payable17/49€101.04M€97.78M▼
Amounts payable after more than one year17-€30.11M
Financial debts170/4-€30.11M
Other loans174-€30.11M
Amounts payable within one year42/48€101.03M€67.66M▼
Financial debts43€30.14M€0▼
Other loans439€30.14M€0▼
Trade debts44€38.89M€33.11M▼
Suppliers440/4€38.89M€33.11M▼
Taxes, remuneration and social security45€7.54M€7.57M▲
Taxes450/3€95k€85k▼
Remuneration and social security454/9€7.44M€7.49M▲
Other amounts payable47/48€24.47M€26.98M▲
Accrued charges and deferred income492/3€8k€1k▼
Income statement
Code20242025
Operating income70/76A€547.25M€516.47M▼
Turnover70€528.37M€523.52M▼
Change in stocks of work in progress, finished goods and contracts in progress71€14.86M€-11.97M▼
Own construction capitalised72€250k€250k▲
Other operating income74€2.73M€4.48M▲
Non-recurring operating income76A€1.04M€188k▼
Operating charges60/66A€547.15M€526.18M▼
Goods for resale, raw materials and consumables60€454.65M€435.58M▼
Purchases600/8€437.10M€439.44M▲
Change in stocks: decrease (increase)609€17.54M€-3.86M▼
Services and other goods61€49.90M€46.96M▼
Remuneration, social security and pensions62€35.31M€34.58M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€6.68M€6.81M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-2.36M€-198k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€317k€-738k▼
Other operating charges640/8€2.65M€3.19M▲
Non-recurring operating charges66A€0€3k▲
Operating profit (loss)9901€94k€-9.71M▼
Financial income75/76B€3.12M€4.57M▲
Recurring financial income75€3.12M€4.57M▲
Income from financial fixed assets750€193k€1.64M▲
Income from current assets751€744€5k▲
Other financial income752/9€2.93M€2.92M▼
Financial charges65/66B€2.71M€2.14M▼
Recurring financial charges65€2.59M€2.14M▼
Debt charges650€2.56M€2.03M▼
Other financial charges652/9€34k€114k▲
Non-recurring financial charges66B€114k€0▼
Profit (loss) for the period before taxes9903€509k€-7.28M▼
Income taxes67/77€32k€12k▼
Taxes670/3€32k€12k▼
Profit (loss) for the period9904€478k€-7.30M▼
Profit (loss) for the period to be appropriated9905€478k€-7.30M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-25.92M€-33.21M▼
Profit (loss) brought forward from the previous period14P€-26.39M€-25.92M▲
Social balance
Average headcount (FTE)9087402.9397.2▼