Balance sheet
Code20242025
Assets
Total assets20/58€34.95M€36.43M▲
Fixed assets21/28€18.02M€19.46M▲
Intangible fixed assets21€71k€68k▼
Tangible fixed assets22/27€16.94M€18.39M▲
Land and buildings22€10.89M€11.81M▲
Plant, machinery and equipment23€5.70M€6.02M▲
Furniture and vehicles24€353k€553k▲
Financial fixed assets28€1.01M€1.01M=
Affiliated companies280/1€446k€446k=
Participating interests280€446k€446k=
Other financial fixed assets284/8€563k€563k=
Shares284€380€380=
Amounts receivable and cash guarantees285/8€562k€562k=
Current assets29/58€16.94M€16.97M▲
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€12.11M€13.93M▲
Trade receivables40€11.62M€13.23M▲
Other amounts receivable41€493k€704k▲
Current investments50/53€0-
Other investments51/53€0-
Cash at bank and in hand54/58€4.27M€2.02M▼
Deferred charges and accrued income490/1€550k€1.03M▲
Equity and liabilities
Total equity and liabilities10/49€34.95M€36.43M▲
Equity10/15€9.95M€12.39M▲
Contributions10/11€914k€914k=
Capital10€914k€914k=
Issued capital100€964k€964k=
Uncalled capital101€50k€50k=
Revaluation surpluses12€3k€3k=
Reserves13€4.00M€11.40M▲
Non-distributable reserves130/1€96k€96k=
Legal reserve130€96k€96k=
Tax-exempt reserves132€2.26M€3.40M▲
Distributable reserves133€1.65M€7.90M▲
Profit (loss) carried forward14€5.03M€28k▼
Investment grants15-€44k
Provisions and deferred taxes16€878k€1.37M▲
Provisions for liabilities and charges160/5€206k€300k▲
Pensions and similar obligations160€86k€229k▲
Other liabilities and charges164/5€120k€70k▼
Deferred taxes168€673k€1.07M▲
Amounts payable17/49€24.12M€22.68M▼
Amounts payable after more than one year17€8.61M€8.64M▲
Financial debts170/4€8.61M€8.64M▲
Credit institutions173€8.61M€8.64M▲
Amounts payable within one year42/48€13.24M€12.01M▼
Current portion of amounts payable after more than one year42€1.05M€1.25M▲
Trade debts44€6.15M€5.05M▼
Suppliers440/4€6.15M€5.05M▼
Taxes, remuneration and social security45€5.54M€5.45M▼
Taxes450/3€426k€427k▲
Remuneration and social security454/9€5.12M€5.02M▼
Other amounts payable47/48€505k€255k▼
Accrued charges and deferred income492/3€2.27M€2.03M▼
Income statement
Code20242025
Operating income70/76A€68.79M€74.67M▲
Turnover70€43.43M€48.63M▲
Other operating income74€25.32M€24.12M▼
Non-recurring operating income76A€35k€1.92M▲
Operating charges60/66A€67.87M€70.82M▲
Goods for resale, raw materials and consumables60€15.21M€18.58M▲
Purchases600/8€15.21M€18.58M▲
Services and other goods61€48.17M€46.55M▼
Remuneration, social security and pensions62€3.06M€3.02M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.33M€2.03M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€1k
Provisions for liabilities and charges: additions (uses and reversals)635/8€-381k€94k▲
Other operating charges640/8€486k€548k▲
Non-recurring operating charges66A-€5k
Operating profit (loss)9901€918k€3.85M▲
Financial income75/76B€109k€84k▼
Recurring financial income75€109k€84k▼
Income from current assets751€94k€30k▼
Other financial income752/9€15k€55k▲
Non-recurring financial income76B€0-
Financial charges65/66B€51k€322k▲
Recurring financial charges65€51k€322k▲
Debt charges650€38k€269k▲
Other financial charges652/9€12k€53k▲
Profit (loss) for the period before taxes9903€977k€3.61M▲
Transfer from deferred taxes780€69k€94k▲
Transfer to deferred taxes680€9k€475k▲
Income taxes67/77€295k€591k▲
Taxes670/3€405k€593k▲
Tax adjustments and reversals of tax provisions77€109k€2k▼
Profit (loss) for the period9904€741k€2.64M▲
Transfer from tax-exempt reserves789€206k€281k▲
Transfer to tax-exempt reserves689€26k€1.43M▲
Profit (loss) for the period to be appropriated9905€920k€1.50M▲
Appropriation of the result
Profit (loss) to be appropriated9906€5.53M€6.53M▲
Profit (loss) brought forward from the previous period14P€4.61M€5.03M▲
Transfer to equity691/2-€6.25M
To other reserves6921-€6.25M
Profit to be distributed694/7€500k€250k▼
Return on contributions (dividend)694€500k€250k▼
Social balance
Average headcount (FTE)908738.337.5▼