Balance sheet
Code20242025
Assets
Total assets20/58€230.43M€228.25M▼
Fixed assets21/28€192.08M€195.32M▲
Intangible fixed assets21€99k€48k▼
Tangible fixed assets22/27€191.98M€195.27M▲
Land and buildings22€174.45M€170.88M▼
Plant, machinery and equipment23€52k€47k▼
Furniture and vehicles24€166k€115k▼
Other tangible fixed assets26€1.16M€1.16M=
Assets under construction and advance payments27€16.15M€23.07M▲
Financial fixed assets28€3k€3k=
Other financial fixed assets284/8€3k€3k=
Shares284€2k€2k=
Amounts receivable and cash guarantees285/8€2k€2k=
Current assets29/58€38.36M€32.94M▼
Stocks and contracts in progress3€9.06M€9.81M▲
Stocks30/36€9.06M€9.81M▲
Goods purchased for resale34€3k€3k=
Property held for sale35€9.06M€9.81M▲
Amounts receivable within one year40/41€2.33M€2.32M▼
Trade receivables40€1.06M€887k▼
Other amounts receivable41€1.27M€1.43M▲
Current investments50/53€446€446=
Other investments51/53€446€446=
Cash at bank and in hand54/58€25.08M€18.89M▼
Deferred charges and accrued income490/1€1.89M€1.92M▲
Equity and liabilities
Total equity and liabilities10/49€230.43M€228.25M▼
Equity10/15€58.77M€58.12M▼
Contributions10/11€40.22M€40.22M=
Reserves13€6.90M€6.90M=
Non-distributable reserves130/1€4.19M€4.19M=
Reserves not available under the articles1311€362k€362k=
Other1319€3.83M€3.83M=
Tax-exempt reserves132€2.71M€2.71M=
Profit (loss) carried forward14€-2.20M€-3.75M▼
Investment grants15€13.85M€14.75M▲
Provisions and deferred taxes16€2.11M€1.35M▼
Provisions for liabilities and charges160/5€1.34M€529k▼
Major repairs and maintenance162€1.11M€302k▼
Other liabilities and charges164/5€227k€227k=
Deferred taxes168€772k€818k▲
Amounts payable17/49€169.56M€168.79M▼
Amounts payable after more than one year17€157.01M€155.33M▼
Financial debts170/4€155.06M€153.33M▼
Credit institutions173€155.06M€153.33M▼
Other amounts payable178/9€1.95M€2.00M▲
Amounts payable within one year42/48€10.90M€11.90M▲
Current portion of amounts payable after more than one year42€5.85M€6.53M▲
Trade debts44€1.92M€2.97M▲
Suppliers440/4€1.92M€2.97M▲
Taxes, remuneration and social security45€1.79M€1.51M▼
Taxes450/3€1.28M€1,000k▼
Remuneration and social security454/9€509k€507k▼
Other amounts payable47/48€1.34M€900k▼
Accrued charges and deferred income492/3€1.66M€1.55M▼
Income statement
Code20242025
Operating income70/76A€16.44M€16.42M▼
Turnover70€14.59M€14.56M▼
Own construction capitalised72€106k€126k▲
Other operating income74€1.43M€1.54M▲
Non-recurring operating income76A€314k€187k▼
Operating charges60/66A€18.02M€18.14M▲
Goods for resale, raw materials and consumables60€24k€19k▼
Purchases600/8€1.27M€770k▼
Change in stocks: decrease (increase)609€-1.25M€-751k▲
Services and other goods61€6.97M€6.02M▼
Remuneration, social security and pensions62€4.81M€5.21M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€5.54M€5.62M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€549k€309k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-868k€-808k▲
Other operating charges640/8€912k€1.47M▲
Non-recurring operating charges66A€72k€306k▲
Operating profit (loss)9901€-1.58M€-1.72M▼
Financial income75/76B€4.13M€3.85M▼
Recurring financial income75€4.13M€3.85M▼
Income from current assets751€658k€284k▼
Other financial income752/9€3.48M€3.57M▲
Financial charges65/66B€3.82M€3.71M▼
Recurring financial charges65€3.82M€3.71M▼
Debt charges650€3.82M€3.71M▼
Other financial charges652/9€6k€6k▲
Profit (loss) for the period before taxes9903€-1.26M€-1.58M▼
Transfer from deferred taxes780€42k€39k▼
Income taxes67/77€412€400▼
Taxes670/3€421€400▼
Tax adjustments and reversals of tax provisions77€9-
Profit (loss) for the period9904€-1.22M€-1.55M▼
Profit (loss) for the period to be appropriated9905€-1.22M€-1.55M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-2.20M€-3.75M▼
Profit (loss) brought forward from the previous period14P€-980k€-2.20M▼
Social balance
Average headcount (FTE)908748.148.5▲