Balance sheet
Code20242025
Assets
Total assets20/58€32.88M€34.13M▲
Fixed assets21/28€14.07M€16.53M▲
Intangible fixed assets21€456k€395k▼
Tangible fixed assets22/27€13.25M€12.95M▼
Land and buildings22€8.11M€7.50M▼
Plant, machinery and equipment23€1.14M€1.67M▲
Furniture and vehicles24€71k€55k▼
Leasing and similar rights25€3.93M€3.72M▼
Assets under construction and advance payments27€0-
Financial fixed assets28€362k€3.18M▲
Affiliated companies280/1€300k€3.17M▲
Participating interests280€300k€3.17M▲
Companies linked by participating interests282/3€59k€2k▼
Participating interests282€51k€2k▼
Amounts receivable283€8k€0▼
Other financial fixed assets284/8€3k€3k▲
Amounts receivable and cash guarantees285/8€3k€3k▲
Current assets29/58€18.82M€17.61M▼
Amounts receivable after more than one year29€575k€700k▲
Other amounts receivable291€575k€700k▲
Stocks and contracts in progress3€1.99M€1.95M▼
Stocks30/36€1.99M€1.95M▼
Raw materials and consumables30/31€1.99M€1.95M▼
Amounts receivable within one year40/41€15.00M€13.44M▼
Trade receivables40€10.47M€9.61M▼
Other amounts receivable41€4.52M€3.83M▼
Cash at bank and in hand54/58€182k€157k▼
Deferred charges and accrued income490/1€1.07M€1.37M▲
Equity and liabilities
Total equity and liabilities10/49€32.88M€34.13M▲
Equity10/15€8.93M€9.81M▲
Contributions10/11€782k€782k=
Capital10€782k€782k=
Issued capital100€782k€782k=
Reserves13€7.84M€8.76M▲
Non-distributable reserves130/1€78k€78k=
Legal reserve130€78k€78k=
Tax-exempt reserves132€1.69M€2.10M▲
Distributable reserves133€6.07M€6.58M▲
Investment grants15€312k€267k▼
Provisions and deferred taxes16€46k€42k▼
Deferred taxes168€46k€42k▼
Amounts payable17/49€23.91M€24.28M▲
Amounts payable after more than one year17€11.74M€11.04M▼
Financial debts170/4€11.74M€8.27M▼
Subordinated loans170€3.74M€1.36M▼
Leasing and similar obligations172€3.24M€2.79M▼
Credit institutions173€4.75M€4.12M▼
Other amounts payable178/9-€2.76M
Amounts payable within one year42/48€12.11M€13.09M▲
Current portion of amounts payable after more than one year42€2.78M€2.53M▼
Financial debts43€759k€2.00M▲
Credit institutions430/8€759k€2.00M▲
Trade debts44€7.35M€7.33M▼
Suppliers440/4€7.35M€7.33M▼
Taxes, remuneration and social security45€965k€1.22M▲
Taxes450/3€179k€319k▲
Remuneration and social security454/9€786k€904k▲
Other amounts payable47/48€266k€0▼
Accrued charges and deferred income492/3€55k€148k▲
Income statement
Code20242025
Operating income70/76A€77.36M€74.18M▼
Turnover70€75.52M€72.17M▼
Other operating income74€1.83M€1.92M▲
Non-recurring operating income76A€4k€91k▲
Operating charges60/66A€73.64M€72.25M▼
Goods for resale, raw materials and consumables60€45.73M€44.36M▼
Purchases600/8€46.06M€44.32M▼
Change in stocks: decrease (increase)609€-328k€46k▲
Services and other goods61€18.42M€18.80M▲
Remuneration, social security and pensions62€5.26M€6.29M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.94M€2.55M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€329k€119k▼
Other operating charges640/8€138k€129k▼
Non-recurring operating charges66A€830k€0▼
Operating profit (loss)9901€3.72M€1.93M▼
Financial income75/76B€190k€66k▼
Recurring financial income75€190k€66k▼
Income from current assets751€100k€17k▼
Other financial income752/9€89k€49k▼
Financial charges65/66B€742k€699k▼
Recurring financial charges65€742k€650k▼
Debt charges650€667k€609k▼
Other financial charges652/9€74k€41k▼
Non-recurring financial charges66B-€49k
Profit (loss) for the period before taxes9903€3.16M€1.30M▼
Transfer from deferred taxes780€4k€4k▼
Income taxes67/77€706k€376k▼
Taxes670/3€709k€376k▼
Tax adjustments and reversals of tax provisions77€3k€0▼
Profit (loss) for the period9904€2.46M€925k▼
Transfer from tax-exempt reserves789€13k€12k▼
Transfer to tax-exempt reserves689-€421k
Profit (loss) for the period to be appropriated9905€2.48M€516k▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.48M€516k▼
Transfer to equity691/2€2.23M€516k▼
To other reserves6921€2.23M€516k▼
Profit to be distributed694/7€250k€0▼
Return on contributions (dividend)694€0-
Directors or managers695€250k€0▼
Social balance
Average headcount (FTE)908784.797.7▲