Balance sheet
Code20232024
Assets
Total assets20/58€8.74M€8.69M▼
Formation expenses20-€0
Fixed assets21/28€6.05M€5.82M▼
Intangible fixed assets21€45k€134k▲
Tangible fixed assets22/27€5.99M€5.68M▼
Land and buildings22€5.07M€4.92M▼
Plant, machinery and equipment23€614k€528k▼
Furniture and vehicles24€21k€72k▲
Leasing and similar rights25€55k€58k▲
Other tangible fixed assets26€90k€66k▼
Assets under construction and advance payments27€144k€34k▼
Financial fixed assets28€13k€13k=
Affiliated companies280/1-€0
Participating interests280-€0
Amounts receivable281-€0
Companies linked by participating interests282/3€1k€1k=
Participating interests282€1k€1k=
Amounts receivable283-€0
Other financial fixed assets284/8€12k€12k=
Shares284-€0
Amounts receivable and cash guarantees285/8€12k€12k=
Current assets29/58€2.69M€2.86M▲
Amounts receivable after more than one year29-€0
Trade receivables290-€0
Other amounts receivable291-€0
Stocks and contracts in progress3€883k€920k▲
Stocks30/36€883k€920k▲
Raw materials and consumables30/31€558k€455k▼
Work in progress32€309k€452k▲
Finished goods33€16k€13k▼
Goods purchased for resale34-€0
Property held for sale35-€0
Advance payments36-€0
Contracts in progress37-€0
Amounts receivable within one year40/41€1.41M€1.42M▲
Trade receivables40€978k€976k▼
Other amounts receivable41€436k€439k▲
Cash at bank and in hand54/58€395k€520k▲
Deferred charges and accrued income490/1€2k€7k▲
Equity and liabilities
Total equity and liabilities10/49€8.74M€8.69M▼
Equity10/15€4.60M€4.18M▼
Contributions10/11€872k€872k=
Revaluation surpluses12€708k€708k=
Reserves13€137k€137k=
Non-distributable reserves130/1€87k€87k=
Other1319€87k€87k=
Distributable reserves133€50k€50k=
Profit (loss) carried forward14€-1.04M€-1.23M▼
Investment grants15€3.93M€3.70M▼
Advance to shareholders on the distribution of net assets19-€0
Amounts payable17/49€4.14M€4.51M▲
Amounts payable after more than one year17€1.15M€2.36M▲
Financial debts170/4€1.15M€1.08M▼
Leasing and similar obligations172€52k€108k▲
Credit institutions173€1.10M€494k▼
Other loans174-€477k
Other amounts payable178/9-€1.28M
Amounts payable within one year42/48€3.00M€2.15M▼
Current portion of amounts payable after more than one year42€134k€153k▲
Financial debts43€286k€502k▲
Credit institutions430/8€286k€502k▲
Trade debts44€877k€613k▼
Suppliers440/4€877k€613k▼
Advances received on contracts in progress46€16k€13k▼
Taxes, remuneration and social security45€826k€867k▲
Taxes450/3€135k€125k▼
Remuneration and social security454/9€691k€742k▲
Other amounts payable47/48€856k€2k▼
Income statement
Code20232024
Operating income70/76A€6.58M€6.48M▼
Turnover70€4.02M€3.83M▼
Change in stocks of work in progress, finished goods and contracts in progress71€19k€143k▲
Own construction capitalised72€101k€246k▲
Other operating income74€2.42M€2.25M▼
Non-recurring operating income76A€19k€7k▼
Operating charges60/66A€7.00M€6.82M▼
Goods for resale, raw materials and consumables60€2.64M€2.35M▼
Purchases600/8€2.67M€2.25M▼
Change in stocks: decrease (increase)609€-25k€106k▲
Services and other goods61€380k€416k▲
Remuneration, social security and pensions62€3.38M€3.48M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€521k€526k▲
Other operating charges640/8€19k€17k▼
Non-recurring operating charges66A€55k€25k▼
Operating profit (loss)9901€-422k€-340k▲
Financial income75/76B€241k€231k▼
Recurring financial income75€241k€231k▼
Income from financial fixed assets750€5k€0▼
Income from current assets751-€2
Other financial income752/9€236k€231k▼
Non-recurring financial income76B-€0
Financial charges65/66B€69k€83k▲
Recurring financial charges65€69k€83k▲
Debt charges650€38k€43k▲
Other financial charges652/9€31k€40k▲
Profit (loss) for the period before taxes9903€-250k€-192k▲
Profit (loss) for the period9904€-250k€-192k▲
Profit (loss) for the period to be appropriated9905€-250k€-192k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-1.04M€-1.23M▼
Profit (loss) brought forward from the previous period14P€-793k€-1.04M▼
Social balance
Average headcount (FTE)908796.996.5▼