Balance sheet
Code20242025
Assets
Total assets20/58€125.10M€132.94M▲
Fixed assets21/28€64.65M€67.41M▲
Intangible fixed assets21€12k€16k▲
Tangible fixed assets22/27€25.86M€26.78M▲
Land and buildings22€14.81M€14.37M▼
Plant, machinery and equipment23€4.99M€5.04M▲
Furniture and vehicles24€3.43M€3.31M▼
Leasing and similar rights25€1.09M€1.17M▲
Assets under construction and advance payments27€1.53M€2.89M▲
Financial fixed assets28€38.78M€40.61M▲
Affiliated companies280/1€38.46M€40.28M▲
Participating interests280€35.89M€37.72M▲
Amounts receivable281€2.57M€2.57M=
Companies linked by participating interests282/3€273k€273k=
Participating interests282€273k€273k=
Other financial fixed assets284/8€43k€51k▲
Shares284€34k€34k=
Amounts receivable and cash guarantees285/8€9k€17k▲
Current assets29/58€60.45M€65.53M▲
Stocks and contracts in progress3€8.04M€8.07M▲
Stocks30/36€2.39M€2.29M▼
Raw materials and consumables30/31€2.39M€2.29M▼
Contracts in progress37€5.65M€5.79M▲
Amounts receivable within one year40/41€51.81M€56.76M▲
Trade receivables40€49.14M€51.10M▲
Other amounts receivable41€2.66M€5.66M▲
Cash at bank and in hand54/58€187k€128k▼
Deferred charges and accrued income490/1€419k€569k▲
Equity and liabilities
Total equity and liabilities10/49€125.10M€132.94M▲
Equity10/15€29.55M€29.37M▼
Contributions10/11€7.50M€7.50M=
Capital10€7.50M€7.50M=
Issued capital100€7.50M€7.50M=
Reserves13€22.05M€21.87M▼
Non-distributable reserves130/1€750k€750k=
Legal reserve130€750k€750k=
Tax-exempt reserves132€1.54M€1.63M▲
Distributable reserves133€19.75M€19.49M▼
Provisions and deferred taxes16€3.76M€5.00M▲
Provisions for liabilities and charges160/5€3.67M€4.89M▲
Other liabilities and charges164/5€3.67M€4.89M▲
Deferred taxes168€90k€118k▲
Amounts payable17/49€91.79M€98.57M▲
Amounts payable after more than one year17€13.75M€8.75M▼
Financial debts170/4€13.75M€8.75M▼
Leasing and similar obligations172€562k€642k▲
Credit institutions173€4.79M€4.10M▼
Other loans174€8.40M€4.00M▼
Amounts payable within one year42/48€77.96M€89.75M▲
Current portion of amounts payable after more than one year42€5.50M€7.44M▲
Financial debts43-€1.71M
Credit institutions430/8-€1.71M
Trade debts44€42.14M€48.19M▲
Suppliers440/4€42.14M€48.19M▲
Advances received on contracts in progress46€9.15M€8.12M▼
Taxes, remuneration and social security45€5.40M€5.26M▼
Taxes450/3€879k€1.16M▲
Remuneration and social security454/9€4.52M€4.10M▼
Other amounts payable47/48€15.77M€19.03M▲
Accrued charges and deferred income492/3€69k€75k▲
Income statement
Code20242025
Operating income70/76A€151.79M€155.66M▲
Turnover70€145.71M€147.28M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-1.27M€140k▲
Other operating income74€7.34M€8.24M▲
Non-recurring operating income76A€7k€194▼
Operating charges60/66A€143.55M€146.12M▲
Goods for resale, raw materials and consumables60€94.35M€95.00M▲
Purchases600/8€93.43M€94.90M▲
Change in stocks: decrease (increase)609€924k€104k▼
Services and other goods61€12.26M€12.06M▼
Remuneration, social security and pensions62€32.33M€33.43M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3.97M€4.18M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€647€5k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€301k€1.21M▲
Other operating charges640/8€234k€227k▼
Non-recurring operating charges66A€100k€11▼
Operating profit (loss)9901€8.24M€9.54M▲
Financial income75/76B€127k€2.28M▲
Recurring financial income75€127k€2.28M▲
Income from financial fixed assets750€30k€2.00M▲
Income from current assets751€49k€191k▲
Other financial income752/9€48k€93k▲
Financial charges65/66B€1.72M€1.21M▼
Recurring financial charges65€1.72M€1.21M▼
Debt charges650€1.63M€1.09M▼
Other financial charges652/9€97k€127k▲
Profit (loss) for the period before taxes9903€6.65M€10.61M▲
Transfer from deferred taxes780€13k€33k▲
Transfer to deferred taxes680€25k€61k▲
Income taxes67/77€2.01M€2.76M▲
Taxes670/3€2.01M€2.82M▲
Tax adjustments and reversals of tax provisions77-€61k
Profit (loss) for the period9904€4.62M€7.82M▲
Transfer from tax-exempt reserves789€1.34M€99k▼
Transfer to tax-exempt reserves689€152k€183k▲
Profit (loss) for the period to be appropriated9905€5.82M€7.74M▲
Appropriation of the result
Profit (loss) to be appropriated9906€5.82M€7.74M▲
Transfer from equity791/2-€8.00M
From reserves792-€8.00M
Transfer to equity691/2€5.82M€7.74M▲
To other reserves6921€5.82M€7.74M▲
Profit to be distributed694/7-€8.00M
Return on contributions (dividend)694-€8.00M
Social balance
Average headcount (FTE)9087428.3434.2▲