Balance sheet
Code20242025
Assets
Total assets20/58€17.75M€16.50M▼
Fixed assets21/28€5.52M€5.45M▼
Intangible fixed assets21€398-
Tangible fixed assets22/27€5.52M€5.45M▼
Land and buildings22€2.57M€2.44M▼
Plant, machinery and equipment23€2.72M€2.86M▲
Furniture and vehicles24€111k€73k▼
Leasing and similar rights25€116k€83k▼
Other tangible fixed assets26€0-
Assets under construction and advance payments27€0-
Financial fixed assets28€25€25=
Affiliated companies280/1€25€25=
Participating interests280€25€25=
Amounts receivable281€0-
Companies linked by participating interests282/3€0-
Participating interests282€0-
Amounts receivable283€0-
Other financial fixed assets284/8€0-
Shares284€0-
Amounts receivable and cash guarantees285/8€0-
Current assets29/58€12.23M€11.05M▼
Amounts receivable after more than one year29€0-
Trade receivables290€0-
Other amounts receivable291€0-
Stocks and contracts in progress3€4.88M€4.09M▼
Stocks30/36€4.88M€4.09M▼
Raw materials and consumables30/31€1.72M€1.60M▼
Finished goods33€3.16M€2.49M▼
Amounts receivable within one year40/41€6.82M€6.64M▼
Trade receivables40€3.89M€4.34M▲
Other amounts receivable41€2.93M€2.30M▼
Cash at bank and in hand54/58€503k€313k▼
Deferred charges and accrued income490/1€30k€10k▼
Equity and liabilities
Total equity and liabilities10/49€17.75M€16.50M▼
Equity10/15€7.14M€6.93M▼
Contributions10/11€5.74M€5.74M=
Capital10€5.74M€5.74M=
Issued capital100€5.74M€5.74M=
Reserves13€575k€575k=
Non-distributable reserves130/1€574k€574k=
Legal reserve130€574k€574k=
Tax-exempt reserves132€552€552=
Profit (loss) carried forward14€811k€615k▼
Investment grants15€14k€975▼
Provisions and deferred taxes16€17k€56k▲
Provisions for liabilities and charges160/5€17k€56k▲
Pensions and similar obligations160€17k€18k▲
Other liabilities and charges164/5-€39k
Amounts payable17/49€10.59M€9.51M▼
Amounts payable after more than one year17€15k€15k=
Other amounts payable178/9€15k€15k=
Amounts payable within one year42/48€10.17M€9.11M▼
Current portion of amounts payable after more than one year42€0€0▼
Financial debts43-€136
Credit institutions430/8-€136
Trade debts44€4.80M€3.72M▼
Suppliers440/4€4.80M€3.72M▼
Taxes, remuneration and social security45€1.28M€1.32M▲
Taxes450/3€152k€156k▲
Remuneration and social security454/9€1.13M€1.17M▲
Other amounts payable47/48€4.09M€4.07M▼
Accrued charges and deferred income492/3€403k€386k▼
Income statement
Code20242025
Operating income70/76A€45.13M€45.10M▼
Turnover70€44.59M€45.50M▲
Change in stocks of work in progress, finished goods and contracts in progress71€241k€-715k▼
Other operating income74€295k€318k▲
Operating charges60/66A€39.45M€39.85M▲
Goods for resale, raw materials and consumables60€24.66M€24.12M▼
Purchases600/8€24.79M€24.00M▼
Change in stocks: decrease (increase)609€-125k€122k▲
Services and other goods61€7.26M€7.88M▲
Remuneration, social security and pensions62€6.12M€6.48M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€943k€839k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€26k€-50k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€73€39k▲
Other operating charges640/8€431k€532k▲
Operating profit (loss)9901€5.68M€5.26M▼
Financial income75/76B€222k€117k▼
Recurring financial income75€222k€117k▼
Income from current assets751€63k€21k▼
Other financial income752/9€159k€96k▼
Financial charges65/66B€200k€269k▲
Recurring financial charges65€200k€269k▲
Debt charges650€57k€26k▼
Other financial charges652/9€143k€243k▲
Profit (loss) for the period before taxes9903€5.70M€5.11M▼
Income taxes67/77€1.46M€1.30M▼
Taxes670/3€1.46M€1.31M▼
Tax adjustments and reversals of tax provisions77€1k€4k▲
Profit (loss) for the period9904€4.25M€3.80M▼
Profit (loss) for the period to be appropriated9905€4.25M€3.80M▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.81M€4.62M▼
Profit (loss) brought forward from the previous period14P€566k€811k▲
Profit to be distributed694/7€4.00M€4.00M=
Return on contributions (dividend)694€4.00M€4.00M=
Social balance
Average headcount (FTE)9087119.4119.4=