Balance sheet
Code20242025
Assets
Total assets20/58€236.23M€219.15M▼
Fixed assets21/28€199.07M€192.36M▼
Intangible fixed assets21€508k€355k▼
Tangible fixed assets22/27€703k€648k▼
Plant, machinery and equipment23€623k€570k▼
Furniture and vehicles24€77k€74k▼
Other tangible fixed assets26€3k€3k=
Financial fixed assets28€197.86M€191.36M▼
Affiliated companies280/1€196.34M€189.74M▼
Participating interests280€93.65M€92.33M▼
Amounts receivable281€102.68M€97.41M▼
Companies linked by participating interests282/3€1.43M€1.50M▲
Participating interests282€407k€407k=
Amounts receivable283€1.02M€1.09M▲
Other financial fixed assets284/8€97k€121k▲
Shares284€97k€121k▲
Current assets29/58€37.15M€26.79M▼
Stocks and contracts in progress3€10.16M€6.33M▼
Stocks30/36€10.16M€6.33M▼
Property held for sale35€10.16M€6.33M▼
Amounts receivable within one year40/41€26.77M€20.19M▼
Trade receivables40€1.70M€1.67M▼
Other amounts receivable41€25.07M€18.52M▼
Cash at bank and in hand54/58€107k€110k▲
Deferred charges and accrued income490/1€122k€158k▲
Equity and liabilities
Total equity and liabilities10/49€236.23M€219.15M▼
Equity10/15€152.39M€154.42M▲
Contributions10/11€88.51M€88.51M=
Capital10€88.51M€88.51M=
Issued capital100€88.51M€88.51M=
Outside capital11€829€829=
Share premium1100/10€829€829=
Revaluation surpluses12€1.55M€1.55M=
Reserves13€5.51M€6.50M▲
Non-distributable reserves130/1€5.51M€6.50M▲
Legal reserve130€5.51M€6.50M▲
Profit (loss) carried forward14€56.82M€57.86M▲
Amounts payable17/49€83.84M€64.72M▼
Amounts payable after more than one year17€47.63M€41.90M▼
Financial debts170/4€40.00M€40.00M=
Subordinated loans170€40.00M€40.00M=
Other amounts payable178/9€7.63M€1.90M▼
Amounts payable within one year42/48€35.73M€22.39M▼
Financial debts43€10.25M-
Other loans439€10.25M-
Trade debts44€5.26M€2.84M▼
Suppliers440/4€5.26M€2.84M▼
Advances received on contracts in progress46€3.63M€39k▼
Taxes, remuneration and social security45€810k€811k▲
Taxes450/3€131k€114k▼
Remuneration and social security454/9€679k€698k▲
Other amounts payable47/48€15.78M€18.70M▲
Accrued charges and deferred income492/3€477k€430k▼
Income statement
Code20242025
Operating income70/76A€18.62M€16.18M▼
Turnover70€17.76M€15.23M▼
Other operating income74€855k€952k▲
Operating charges60/66A€23.23M€15.97M▼
Goods for resale, raw materials and consumables60€11.88M€5.29M▼
Purchases600/8€13.65M€1.47M▼
Change in stocks: decrease (increase)609€-1.77M€3.82M▲
Services and other goods61€6.84M€6.89M▲
Remuneration, social security and pensions62€3.99M€3.33M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€287k€296k▲
Other operating charges640/8€229k€157k▼
Non-recurring operating charges66A-€2k
Operating profit (loss)9901€-4.61M€214k▲
Financial income75/76B€24.74M€17.99M▼
Recurring financial income75€24.74M€15.84M▼
Income from financial fixed assets750€22.83M€14.73M▼
Income from current assets751€1.60M€875k▼
Other financial income752/9€315k€228k▼
Non-recurring financial income76B-€2.16M
Financial charges65/66B€4.28M€3.56M▼
Recurring financial charges65€4.28M€3.56M▼
Debt charges650€4.22M€3.50M▼
Other financial charges652/9€54k€61k▲
Profit (loss) for the period before taxes9903€15.85M€14.65M▼
Income taxes67/77€87k€610k▲
Taxes670/3€87k€610k▲
Profit (loss) for the period9904€15.77M€14.04M▼
Profit (loss) for the period to be appropriated9905€15.77M€14.04M▼
Appropriation of the result
Profit (loss) to be appropriated9906€65.61M€70.85M▲
Profit (loss) brought forward from the previous period14P€49.84M€56.82M▲
Transfer to equity691/2€788k€990k▲
To the legal reserve6920€788k€990k▲
Profit to be distributed694/7€8.00M€12.00M▲
Return on contributions (dividend)694€8.00M€12.00M▲
Social balance
Average headcount (FTE)908727.123.1▼