Balance sheet
Code20242025
Assets
Total assets20/58€16.51M€19.90M▲
Fixed assets21/28€13.08M€13.42M▲
Tangible fixed assets22/27€13.02M€13.36M▲
Land and buildings22€25k€25k=
Plant, machinery and equipment23€771k€964k▲
Furniture and vehicles24€118k€73k▼
Leasing and similar rights25€6.24M€5.56M▼
Other tangible fixed assets26€5.08M€5.52M▲
Assets under construction and advance payments27€790k€1.23M▲
Financial fixed assets28€59k€59k=
Affiliated companies280/1€25k€25k=
Participating interests280€25k€25k=
Other financial fixed assets284/8€34k€34k=
Amounts receivable and cash guarantees285/8€34k€34k=
Current assets29/58€3.42M€6.48M▲
Stocks and contracts in progress3€23k€33k▲
Stocks30/36€23k€33k▲
Raw materials and consumables30/31€23k€33k▲
Amounts receivable within one year40/41€3.15M€5.09M▲
Trade receivables40€2.55M€3.64M▲
Other amounts receivable41€608k€1.44M▲
Cash at bank and in hand54/58€214k€1.30M▲
Deferred charges and accrued income490/1€33k€58k▲
Equity and liabilities
Total equity and liabilities10/49€16.51M€19.90M▲
Equity10/15€4.14M€4.26M▲
Contributions10/11€1.64M€1.64M=
Capital10€1.64M€1.64M=
Issued capital100€1.64M€1.64M=
Reserves13€892k€785k▼
Non-distributable reserves130/1€164k€164k=
Legal reserve130€164k€164k=
Tax-exempt reserves132€728k€620k▼
Profit (loss) carried forward14€956k€391k▼
Investment grants15€644k€1.44M▲
Provisions and deferred taxes16€258k€219k▼
Provisions for liabilities and charges160/5€2k€2k=
Environmental obligations163€2k€2k=
Deferred taxes168€256k€217k▼
Amounts payable17/49€12.11M€15.42M▲
Amounts payable after more than one year17€7.57M€8.35M▲
Financial debts170/4€7.57M€8.35M▲
Subordinated loans170€586k€500k▼
Leasing and similar obligations172€3.66M€2.69M▼
Credit institutions173€3.32M€2.83M▼
Other loans174-€2.33M
Amounts payable within one year42/48€4.46M€6.97M▲
Current portion of amounts payable after more than one year42€2.00M€3.59M▲
Trade debts44€1.93M€2.56M▲
Suppliers440/4€1.93M€2.56M▲
Taxes, remuneration and social security45€485k€711k▲
Taxes450/3€42k€57k▲
Remuneration and social security454/9€443k€654k▲
Other amounts payable47/48€48k€103k▲
Accrued charges and deferred income492/3€92k€106k▲
Income statement
Code20242025
Operating income70/76A€10.16M€11.50M▲
Turnover70€10.07M€11.37M▲
Other operating income74€84k€116k▲
Non-recurring operating income76A€6k€6k=
Operating charges60/66A€10.28M€12.28M▲
Goods for resale, raw materials and consumables60€789k€1.02M▲
Purchases600/8€782k€1.03M▲
Change in stocks: decrease (increase)609€7k€-10k▼
Services and other goods61€3.25M€3.58M▲
Remuneration, social security and pensions62€3.62M€4.28M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.48M€2.68M▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-6k-
Other operating charges640/8€142k€146k▲
Non-recurring operating charges66A€124€590k▲
Operating profit (loss)9901€-114k€-788k▼
Financial income75/76B€117k€460k▲
Recurring financial income75€117k€460k▲
Other financial income752/9€117k€460k▲
Financial charges65/66B€374k€383k▲
Recurring financial charges65€374k€383k▲
Debt charges650€328k€329k▲
Other financial charges652/9€46k€54k▲
Profit (loss) for the period before taxes9903€-371k€-711k▼
Transfer from deferred taxes780€39k€39k=
Profit (loss) for the period9904€-332k€-672k▼
Transfer from tax-exempt reserves789€107k€107k=
Profit (loss) for the period to be appropriated9905€-225k€-565k▼
Appropriation of the result
Profit (loss) to be appropriated9906€956k€391k▼
Profit (loss) brought forward from the previous period14P€1.18M€956k▼
Social balance
Average headcount (FTE)908794.4106.0▲