Balance sheet
Code20242025
Assets
Total assets20/58€103.92M€90.04M▼
Fixed assets21/28€55.13M€55.61M▲
Intangible fixed assets21€292-
Tangible fixed assets22/27€22.27M€22.75M▲
Land and buildings22€3.57M€4.06M▲
Plant, machinery and equipment23€16.30M€14.90M▼
Furniture and vehicles24€503k€631k▲
Assets under construction and advance payments27€1.90M€3.15M▲
Financial fixed assets28€32.86M€32.86M=
Affiliated companies280/1€32.86M€32.86M=
Participating interests280€32.11M€32.11M=
Amounts receivable281€750k€750k=
Current assets29/58€48.79M€34.43M▼
Stocks and contracts in progress3€9.95M€13.90M▲
Stocks30/36€9.95M€13.90M▲
Raw materials and consumables30/31€3.43M€5.83M▲
Work in progress32€4.57M€6.30M▲
Finished goods33€1.96M€1.76M▼
Amounts receivable within one year40/41€36.08M€20.16M▼
Trade receivables40€1.47M€6.06M▲
Other amounts receivable41€34.61M€14.10M▼
Cash at bank and in hand54/58€2.53M€162k▼
Deferred charges and accrued income490/1€222k€209k▼
Equity and liabilities
Total equity and liabilities10/49€103.92M€90.04M▼
Equity10/15€31.60M€32.47M▲
Contributions10/11€8.05M€8.05M=
Capital10€8.05M€8.05M=
Issued capital100€8.05M€8.05M=
Reserves13€1.05M€1.89M▲
Non-distributable reserves130/1€805k€805k=
Legal reserve130€805k€805k=
Tax-exempt reserves132€50k€892k▲
Distributable reserves133€193k€193k=
Profit (loss) carried forward14€22.44M€22.47M▲
Investment grants15€66k€61k▼
Provisions and deferred taxes16€215k€236k▲
Provisions for liabilities and charges160/5€184k€210k▲
Pensions and similar obligations160€115k€135k▲
Other liabilities and charges164/5€69k€75k▲
Deferred taxes168€31k€26k▼
Amounts payable17/49€72.11M€57.33M▼
Amounts payable after more than one year17€22.50M-
Financial debts170/4€22.50M-
Other loans174€22.50M-
Amounts payable within one year42/48€48.38M€56.22M▲
Trade debts44€16.77M€24.26M▲
Suppliers440/4€16.77M€24.26M▲
Advances received on contracts in progress46€8.93M€6.12M▼
Taxes, remuneration and social security45€5.68M€7.15M▲
Taxes450/3€1.13M€2.08M▲
Remuneration and social security454/9€4.55M€5.06M▲
Other amounts payable47/48€17.00M€18.70M▲
Accrued charges and deferred income492/3€1.22M€1.12M▼
Income statement
Code20242025
Operating income70/76A€119.16M€123.91M▲
Turnover70€111.44M€118.65M▲
Change in stocks of work in progress, finished goods and contracts in progress71€2.35M€1.56M▼
Other operating income74€3.64M€3.64M▲
Non-recurring operating income76A€1.74M€65k▼
Operating charges60/66A€93.71M€95.43M▲
Goods for resale, raw materials and consumables60€41.75M€41.82M▲
Purchases600/8€41.17M€43.98M▲
Change in stocks: decrease (increase)609€574k€-2.16M▼
Services and other goods61€20.52M€22.97M▲
Remuneration, social security and pensions62€26.90M€28.95M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4.09M€4.04M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€278k€-4.23M▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-220k€26k▲
Other operating charges640/8€401k€1.85M▲
Operating profit (loss)9901€25.45M€28.48M▲
Financial income75/76B€2.15M€1.74M▼
Recurring financial income75€2.15M€1.74M▼
Income from financial fixed assets750€14k€14k=
Income from current assets751€1.51M€1.06M▼
Other financial income752/9€624k€668k▲
Financial charges65/66B€2.08M€3.45M▲
Recurring financial charges65€2.07M€1.66M▼
Debt charges650€1.58M€1.32M▼
Other financial charges652/9€490k€336k▼
Non-recurring financial charges66B€8k€1.79M▲
Profit (loss) for the period before taxes9903€25.52M€26.77M▲
Transfer from deferred taxes780€4k€4k=
Income taxes67/77€6.45M€7.40M▲
Taxes670/3€6.45M€7.40M▲
Profit (loss) for the period9904€19.08M€19.38M▲
Transfer to tax-exempt reserves689-€842k
Profit (loss) for the period to be appropriated9905€19.08M€18.54M▼
Appropriation of the result
Profit (loss) to be appropriated9906€39.44M€40.97M▲
Profit (loss) brought forward from the previous period14P€20.35M€22.44M▲
Profit to be distributed694/7€17.00M€18.50M▲
Return on contributions (dividend)694€17.00M€18.50M▲
Social balance
Average headcount (FTE)9087357.4375.9▲