Balance sheet
Code20242025
Assets
Total assets20/58€188.74M€198.07M▲
Fixed assets21/28€168.44M€178.19M▲
Intangible fixed assets21€72k€44k▼
Tangible fixed assets22/27€168.36M€178.14M▲
Land and buildings22€125.96M€167.94M▲
Plant, machinery and equipment23€54k€61k▲
Furniture and vehicles24€110k€126k▲
Other tangible fixed assets26€1k€762▼
Assets under construction and advance payments27€42.23M€10.01M▼
Financial fixed assets28€3k€3k=
Other financial fixed assets284/8€3k€3k=
Amounts receivable and cash guarantees285/8€3k€3k=
Current assets29/58€20.30M€19.88M▼
Stocks and contracts in progress3€294k€247k▼
Stocks30/36€294k€247k▼
Raw materials and consumables30/31€294k€247k▼
Amounts receivable within one year40/41€9.38M€8.77M▼
Trade receivables40€2.52M€1.12M▼
Other amounts receivable41€6.86M€7.64M▲
Cash at bank and in hand54/58€10.42M€10.63M▲
Deferred charges and accrued income490/1€212k€237k▲
Equity and liabilities
Total equity and liabilities10/49€188.74M€198.07M▲
Equity10/15€51.03M€54.02M▲
Contributions10/11€123k€123k=
Revaluation surpluses12€509k€509k=
Reserves13€1.93M€2.17M▲
Non-distributable reserves130/1€42k€42k=
Reserves not available under the articles1311€14k€14k=
Other1319€28k€28k=
Tax-exempt reserves132€380k€380k=
Distributable reserves133€1.50M€1.75M▲
Profit (loss) carried forward14€-6.94M€-6.27M▲
Investment grants15€55.41M€57.48M▲
Provisions and deferred taxes16€4.86M€4.93M▲
Provisions for liabilities and charges160/5€1.85M€1.81M▼
Major repairs and maintenance162€1.79M€1.75M▼
Other liabilities and charges164/5€65k€65k=
Deferred taxes168€3.01M€3.12M▲
Amounts payable17/49€132.85M€139.12M▲
Amounts payable after more than one year17€100.87M€105.18M▲
Other amounts payable178/9€100.87M€105.18M▲
Amounts payable within one year42/48€31.75M€33.86M▲
Current portion of amounts payable after more than one year42€3.94M€4.08M▲
Financial debts43€22.30M€23.74M▲
Credit institutions430/8€22.30M€23.74M▲
Trade debts44€2.43M€4.17M▲
Suppliers440/4€2.43M€4.17M▲
Taxes, remuneration and social security45€1.37M€1.49M▲
Taxes450/3€595k€527k▼
Remuneration and social security454/9€772k€963k▲
Other amounts payable47/48€1.71M€380k▼
Accrued charges and deferred income492/3€237k€74k▼
Income statement
Code20242025
Operating income70/76A€22.72M€24.46M▲
Turnover70€17.73M€19.14M▲
Own construction capitalised72€0€181k▲
Other operating income74€4.91M€5.09M▲
Non-recurring operating income76A€81k€38k▼
Operating charges60/66A€23.16M€24.74M▲
Goods for resale, raw materials and consumables60€198k€381k▲
Purchases600/8€295k€334k▲
Change in stocks: decrease (increase)609€-97k€48k▲
Services and other goods61€6.64M€7.36M▲
Remuneration, social security and pensions62€6.43M€7.08M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€6.36M€7.95M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€338k€-219k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-11k€-41k▼
Other operating charges640/8€3.21M€2.23M▼
Non-recurring operating charges66A€75€6k▲
Operating profit (loss)9901€-440k€-286k▲
Financial income75/76B€2.46M€2.56M▲
Recurring financial income75€2.46M€2.56M▲
Income from current assets751€190k€216k▲
Other financial income752/9€2.27M€2.34M▲
Financial charges65/66B€1.36M€1.48M▲
Recurring financial charges65€1.36M€1.48M▲
Debt charges650€1.35M€1.48M▲
Other financial charges652/9€8k€4k▼
Profit (loss) for the period before taxes9903€665k€793k▲
Transfer from deferred taxes780€122k€128k▲
Transfer to deferred taxes680-€0
Profit (loss) for the period9904€787k€922k▲
Profit (loss) for the period to be appropriated9905€787k€922k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-6.78M€-6.02M▲
Profit (loss) brought forward from the previous period14P€-7.57M€-6.94M▲
Transfer to equity691/2€160k€245k▲
To other reserves6921€160k€245k▲
Social balance
Average headcount (FTE)908785.193.3▲