Balance sheet
Code20242025
Assets
Total assets20/58€12.30M€11.57M▼
Fixed assets21/28€3.18M€3.93M▲
Intangible fixed assets21€1.19M€1.41M▲
Tangible fixed assets22/27€51k€31k▼
Plant, machinery and equipment23€2k€7k▲
Furniture and vehicles24€10k€8k▼
Other tangible fixed assets26€40k€10k▼
Assets under construction and advance payments27-€7k
Financial fixed assets28€1.94M€2.49M▲
Affiliated companies280/1€1.65M€1.99M▲
Participating interests280€1.65M€1.99M▲
Other financial fixed assets284/8€296k€504k▲
Amounts receivable and cash guarantees285/8€296k€504k▲
Current assets29/58€9.12M€7.63M▼
Amounts receivable after more than one year29€2.06M€2.07M▲
Other amounts receivable291€2.06M€2.07M▲
Stocks and contracts in progress3€340k€231k▼
Stocks30/36€340k€231k▼
Goods purchased for resale34€340k€231k▼
Amounts receivable within one year40/41€5.53M€4.85M▼
Trade receivables40€4.23M€3.44M▼
Other amounts receivable41€1.30M€1.42M▲
Cash at bank and in hand54/58€1.11M€329k▼
Deferred charges and accrued income490/1€70k€146k▲
Equity and liabilities
Total equity and liabilities10/49€12.30M€11.57M▼
Equity10/15€1.73M€2.53M▲
Contributions10/11€1.68M€1.68M=
Reserves13€2k€5k▲
Distributable reserves133€2k€5k▲
Profit (loss) carried forward14€50k€840k▲
Amounts payable17/49€10.57M€9.04M▼
Amounts payable after more than one year17€1.60M€430k▼
Financial debts170/4€1.60M€430k▼
Credit institutions173€648k€430k▼
Other loans174€950k-
Amounts payable within one year42/48€8.53M€8.39M▼
Current portion of amounts payable after more than one year42€241k€218k▼
Financial debts43€4.70M€4.86M▲
Credit institutions430/8€4.70M€4.86M▲
Trade debts44€2.86M€2.53M▼
Suppliers440/4€2.86M€2.53M▼
Taxes, remuneration and social security45€614k€430k▼
Taxes450/3€1k€15k▲
Remuneration and social security454/9€613k€416k▼
Other amounts payable47/48€112k€349k▲
Accrued charges and deferred income492/3€440k€222k▼
Income statement
Code20242025
Operating income70/76A€43.19M€48.45M▲
Turnover70€42.10M€47.10M▲
Own construction capitalised72€668k€599k▼
Other operating income74€432k€748k▲
Operating charges60/66A€42.45M€47.31M▲
Goods for resale, raw materials and consumables60€32.06M€36.21M▲
Purchases600/8€32.16M€36.10M▲
Change in stocks: decrease (increase)609€-95k€109k▲
Services and other goods61€6.77M€7.78M▲
Remuneration, social security and pensions62€2.97M€2.41M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€347k€494k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€281k€307k▲
Other operating charges640/8€17k€118k▲
Operating profit (loss)9901€740k€1.14M▲
Financial income75/76B€42k€114k▲
Recurring financial income75€42k€114k▲
Income from financial fixed assets750-€107k
Income from current assets751€40k-
Other financial income752/9€2k€7k▲
Financial charges65/66B€376k€460k▲
Recurring financial charges65€376k€460k▲
Debt charges650€244k€287k▲
Other financial charges652/9€133k€172k▲
Profit (loss) for the period before taxes9903€405k€790k▲
Income taxes67/77€7k-
Taxes670/3€7k-
Profit (loss) for the period9904€398k€790k▲
Profit (loss) for the period to be appropriated9905€398k€790k▲
Appropriation of the result
Profit (loss) to be appropriated9906€50k€840k▲
Profit (loss) brought forward from the previous period14P€-348k€50k▲
Social balance
Average headcount (FTE)908727.026.7▼