Balance sheet
Code20242025
Assets
Total assets20/58€347.36M€473.35M▲
Formation expenses20€194€0▼
Fixed assets21/28€1.88M€11.23M▲
Intangible fixed assets21€1.52M€11.04M▲
Tangible fixed assets22/27€360k€187k▼
Plant, machinery and equipment23€84k€50k▼
Furniture and vehicles24€29k€13k▼
Leasing and similar rights25€87k€74k▼
Other tangible fixed assets26€60k€51k▼
Assets under construction and advance payments27€100k€0▼
Financial fixed assets28€5k€5k▼
Other financial fixed assets284/8€5k€5k▼
Amounts receivable and cash guarantees285/8€5k€5k▼
Current assets29/58€345.48M€462.12M▲
Amounts receivable after more than one year29€88.33M€394.23M▲
Other amounts receivable291€88.33M€394.23M▲
Stocks and contracts in progress3€13.98M€12.55M▼
Stocks30/36€13.98M€12.55M▼
Raw materials and consumables30/31€6.40M€7.07M▲
Work in progress32€5.05M€4.68M▼
Finished goods33€2.53M€793k▼
Amounts receivable within one year40/41€216.13M€37.53M▼
Trade receivables40€173.04M€33.88M▼
Other amounts receivable41€43.10M€3.65M▼
Cash at bank and in hand54/58€26.93M€17.62M▼
Deferred charges and accrued income490/1€111k€188k▲
Equity and liabilities
Total equity and liabilities10/49€347.36M€473.35M▲
Equity10/15€54.26M€116.66M▲
Contributions10/11€4.12M€4.12M=
Capital10€4.12M€4.12M=
Issued capital100€4.12M€4.12M=
Reserves13€412k€412k=
Non-distributable reserves130/1€412k€412k=
Legal reserve130€412k€412k=
Profit (loss) carried forward14€49.65M€112.05M▲
Investment grants15€78k€78k=
Amounts payable17/49€293.10M€356.70M▲
Amounts payable after more than one year17€210k€1.33M▲
Other amounts payable178/9€210k€1.33M▲
Amounts payable within one year42/48€292.55M€355.02M▲
Current portion of amounts payable after more than one year42€68k€68k=
Trade debts44€88.64M€165.47M▲
Suppliers440/4€88.64M€165.47M▲
Advances received on contracts in progress46€130k€223k▲
Taxes, remuneration and social security45€53.14M€38.65M▼
Taxes450/3€52.54M€38.03M▼
Remuneration and social security454/9€596k€619k▲
Other amounts payable47/48€150.57M€150.61M=
Accrued charges and deferred income492/3€342k€345k▲
Income statement
Code20242025
Operating income70/76A€333.20M€331.85M▼
Turnover70€320.05M€243.78M▼
Change in stocks of work in progress, finished goods and contracts in progress71€2.45M€-2.46M▼
Own construction capitalised72€8.73M€77.82M▲
Other operating income74€1.97M€12.72M▲
Non-recurring operating income76A€0-
Operating charges60/66A€121.05M€225.68M▲
Goods for resale, raw materials and consumables60€23.00M€12.13M▼
Purchases600/8€24.86M€12.80M▼
Change in stocks: decrease (increase)609€-1.87M€-667k▲
Services and other goods61€86.08M€129.19M▲
Remuneration, social security and pensions62€2.94M€6.26M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€9.85M€78.43M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-842k€-365k▲
Other operating charges640/8€29k€27k▼
Non-recurring operating charges66A€0€3k▲
Operating profit (loss)9901€212.16M€106.18M▼
Financial income75/76B€21.10M€11.65M▼
Recurring financial income75€21.10M€11.65M▼
Income from financial fixed assets750€0-
Income from current assets751-€5.45M
Other financial income752/9€21.10M€6.20M▼
Financial charges65/66B€2.41M€55.29M▲
Recurring financial charges65€2.41M€55.29M▲
Debt charges650€32k€37k▲
Other financial charges652/9€2.38M€55.26M▲
Profit (loss) for the period before taxes9903€230.85M€62.53M▼
Income taxes67/77€36.81M€133k▼
Taxes670/3€36.81M€579k▼
Tax adjustments and reversals of tax provisions77-€445k
Profit (loss) for the period9904€194.03M€62.40M▼
Profit (loss) for the period to be appropriated9905€194.03M€62.40M▼
Appropriation of the result
Profit (loss) to be appropriated9906€279.95M€112.05M▼
Profit (loss) brought forward from the previous period14P€85.91M€49.65M▼
Transfer to equity691/2€0-
To the legal reserve6920€0-
Profit to be distributed694/7€230.30M€0▼
Return on contributions (dividend)694€230.30M€0▼
Social balance
Average headcount (FTE)908716.319.8▲