Balance sheet
Code20242025
Assets
Total assets20/58€199.25M€221.18M▲
Fixed assets21/28€22.52M€25.64M▲
Intangible fixed assets21€1.25M€797k▼
Tangible fixed assets22/27€21.18M€24.76M▲
Land and buildings22€14.85M€17.06M▲
Plant, machinery and equipment23€3.56M€3.34M▼
Furniture and vehicles24€2.78M€2.51M▼
Assets under construction and advance payments27-€1.84M
Financial fixed assets28€80k€89k▲
Other financial fixed assets284/8€80k€89k▲
Amounts receivable and cash guarantees285/8€80k€89k▲
Current assets29/58€176.74M€195.53M▲
Amounts receivable after more than one year29€3.09M€500k▼
Other amounts receivable291€3.09M€500k▼
Stocks and contracts in progress3€12.15M€12.51M▲
Stocks30/36€12.15M€12.51M▲
Raw materials and consumables30/31€10.97M€11.56M▲
Finished goods33€1.18M€945k▼
Amounts receivable within one year40/41€8.79M€9.73M▲
Trade receivables40€5.18M€5.11M▼
Other amounts receivable41€3.62M€4.62M▲
Current investments50/53€149.14M€159.05M▲
Other investments51/53€149.14M€159.05M▲
Cash at bank and in hand54/58€3.26M€13.16M▲
Deferred charges and accrued income490/1€299k€594k▲
Equity and liabilities
Total equity and liabilities10/49€199.25M€221.18M▲
Equity10/15€172.63M€192.75M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€38.75M€39.75M▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€30.64M€29.64M▼
Distributable reserves133€8.10M€10.10M▲
Profit (loss) carried forward14€133.82M€152.94M▲
Investment grants15€2k€1k▼
Provisions and deferred taxes16€0-
Provisions for liabilities and charges160/5€0-
Other liabilities and charges164/5€0-
Amounts payable17/49€26.62M€28.43M▲
Amounts payable after more than one year17€17.28M€18.41M▲
Financial debts170/4€17.28M€18.41M▲
Other loans174€17.28M€18.41M▲
Amounts payable within one year42/48€9.34M€9.85M▲
Trade debts44€3.15M€3.67M▲
Suppliers440/4€3.15M€3.67M▲
Taxes, remuneration and social security45€1.41M€1.93M▲
Taxes450/3€212k€652k▲
Remuneration and social security454/9€1.19M€1.28M▲
Other amounts payable47/48€4.79M€4.25M▼
Accrued charges and deferred income492/3€730€172k▲
Income statement
Code20242025
Operating income70/76A€86.46M€92.41M▲
Turnover70€84.59M€91.06M▲
Change in stocks of work in progress, finished goods and contracts in progress71€355k€-261k▼
Other operating income74€1.44M€1.60M▲
Non-recurring operating income76A€71k€13k▼
Operating charges60/66A€61.39M€67.23M▲
Goods for resale, raw materials and consumables60€30.00M€32.78M▲
Purchases600/8€25.21M€33.27M▲
Change in stocks: decrease (increase)609€4.78M€-490k▼
Services and other goods61€12.34M€14.42M▲
Remuneration, social security and pensions62€13.96M€15.15M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4.72M€4.70M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-105k€-130k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-751k€0▲
Other operating charges640/8€274k€282k▲
Non-recurring operating charges66A€965k€22k▼
Operating profit (loss)9901€25.06M€25.18M▲
Financial income75/76B€5.56M€5.26M▼
Recurring financial income75€5.56M€5.26M▼
Income from current assets751€4.96M€4.61M▼
Other financial income752/9€597k€650k▲
Non-recurring financial income76B€0-
Financial charges65/66B€1.79M€2.08M▲
Recurring financial charges65€1.79M€2.08M▲
Debt charges650€787k€1.28M▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€177k€-172k▼
Other financial charges652/9€822k€971k▲
Profit (loss) for the period before taxes9903€28.84M€28.36M▼
Income taxes67/77€3.89M€3.99M▲
Taxes670/3€3.89M€3.99M▲
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€24.95M€24.37M▼
Transfer from tax-exempt reserves789€2.00M€2.00M=
Transfer to tax-exempt reserves689€1.00M€1.00M=
Profit (loss) for the period to be appropriated9905€25.95M€25.37M▼
Appropriation of the result
Profit (loss) to be appropriated9906€140.61M€159.19M▲
Profit (loss) brought forward from the previous period14P€114.66M€133.82M▲
Transfer to equity691/2€2.00M€2.00M=
To other reserves6921€2.00M€2.00M=
Profit to be distributed694/7€4.79M€4.25M▼
Directors or managers695€4.79M€4.25M▼
Social balance
Average headcount (FTE)9087165.0178.3▲