Balance sheet
Code20242025
Assets
Total assets20/58€127.01M€129.77M▲
Fixed assets21/28€53.50M€53.49M=
Intangible fixed assets21€0-
Tangible fixed assets22/27€50.79M€50.99M▲
Land and buildings22€20.88M€19.81M▼
Plant, machinery and equipment23€1.34M€1.13M▼
Furniture and vehicles24€210k€328k▲
Leasing and similar rights25€28.31M€29.64M▲
Other tangible fixed assets26€58k€36k▼
Assets under construction and advance payments27€0€46k▲
Financial fixed assets28€2.71M€2.51M▼
Affiliated companies280/1€402k€402k=
Participating interests280€402k€402k=
Other financial fixed assets284/8€2.30M€2.10M▼
Shares284€201k€201k=
Amounts receivable and cash guarantees285/8€2.10M€1.90M▼
Current assets29/58€73.51M€76.28M▲
Stocks and contracts in progress3€8.43M€7.41M▼
Stocks30/36€8.43M€7.41M▼
Raw materials and consumables30/31€8.43M€7.41M▼
Amounts receivable within one year40/41€63.84M€68.62M▲
Trade receivables40€57.70M€63.81M▲
Other amounts receivable41€6.14M€4.80M▼
Cash at bank and in hand54/58€875k€0▼
Deferred charges and accrued income490/1€365k€250k▼
Equity and liabilities
Total equity and liabilities10/49€127.01M€129.77M▲
Equity10/15€29.12M€32.75M▲
Contributions10/11€7.00M€7.00M=
Capital10€7.00M€7.00M=
Issued capital100€7.00M€7.00M=
Reserves13€10.39M€10.39M=
Non-distributable reserves130/1€700k€700k=
Legal reserve130€700k€700k=
Tax-exempt reserves132€9.69M€9.69M=
Profit (loss) carried forward14€11.11M€14.77M▲
Investment grants15€615k€595k▼
Provisions and deferred taxes16€10k€10k=
Deferred taxes168€10k€10k=
Amounts payable17/49€97.89M€97.01M▼
Amounts payable after more than one year17€32.92M€32.57M▼
Financial debts170/4€32.76M€32.43M▼
Leasing and similar obligations172€18.72M€18.76M▲
Credit institutions173€14.03M€13.67M▼
Other amounts payable178/9€161k€146k▼
Amounts payable within one year42/48€64.53M€64.04M▼
Current portion of amounts payable after more than one year42€7.78M€8.62M▲
Financial debts43€8.17M€2.22M▼
Credit institutions430/8€8.17M€2.22M▼
Trade debts44€34.30M€36.79M▲
Suppliers440/4€34.30M€36.79M▲
Advances received on contracts in progress46€8.16M€9.23M▲
Taxes, remuneration and social security45€5.56M€6.75M▲
Taxes450/3€1.17M€1.37M▲
Remuneration and social security454/9€4.39M€5.39M▲
Other amounts payable47/48€569k€432k▼
Accrued charges and deferred income492/3€439k€391k▼
Income statement
Code20242025
Operating income70/76A€151.60M€174.85M▲
Turnover70€142.98M€181.45M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-160k€-11.67M▼
Own construction capitalised72€4.89M€0▼
Other operating income74€3.81M€4.70M▲
Non-recurring operating income76A€76k€367k▲
Operating charges60/66A€146.45M€168.07M▲
Goods for resale, raw materials and consumables60€85.11M€99.35M▲
Purchases600/8€87.74M€98.33M▲
Change in stocks: decrease (increase)609€-2.63M€1.02M▲
Services and other goods61€23.38M€24.71M▲
Remuneration, social security and pensions62€29.93M€35.12M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€7.00M€8.27M▲
Other operating charges640/8€945k€616k▼
Non-recurring operating charges66A€73k€6k▼
Operating profit (loss)9901€5.15M€6.77M▲
Financial income75/76B€350k€250k▼
Recurring financial income75€350k€250k▼
Income from current assets751€181k€128k▼
Other financial income752/9€168k€122k▼
Financial charges65/66B€1.48M€1.69M▲
Recurring financial charges65€1.48M€1.69M▲
Debt charges650€1.42M€1.57M▲
Other financial charges652/9€69k€121k▲
Profit (loss) for the period before taxes9903€4.01M€5.33M▲
Income taxes67/77€1.35M€1.68M▲
Taxes670/3€1.35M€1.68M▲
Tax adjustments and reversals of tax provisions77-€3k
Profit (loss) for the period9904€2.66M€3.65M▲
Profit (loss) for the period to be appropriated9905€2.66M€3.65M▲
Appropriation of the result
Profit (loss) to be appropriated9906€11.11M€14.77M▲
Profit (loss) brought forward from the previous period14P€8.45M€11.11M▲
Social balance
Average headcount (FTE)9087417.0450.6▲