Balance sheet
Code20242025
Assets
Total assets20/58€33.27M€32.17M▼
Fixed assets21/28€14.36M€18.36M▲
Intangible fixed assets21€40k€14k▼
Tangible fixed assets22/27€1.91M€5.52M▲
Land and buildings22€252k€216k▼
Plant, machinery and equipment23€1.02M€2.50M▲
Furniture and vehicles24€254k€220k▼
Leasing and similar rights25€376k€2.59M▲
Other tangible fixed assets26€4k€0▼
Financial fixed assets28€12.41M€12.83M▲
Affiliated companies280/1€12.01M€12.41M▲
Participating interests280€687k€1.52M▲
Amounts receivable281€11.32M€10.89M▼
Other financial fixed assets284/8€402k€415k▲
Shares284€37k€39k▲
Amounts receivable and cash guarantees285/8€365k€376k▲
Current assets29/58€18.91M€13.81M▼
Stocks and contracts in progress3€1.35M€1.20M▼
Stocks30/36€1.35M€1.20M▼
Raw materials and consumables30/31€1.34M€1.19M▼
Goods purchased for resale34€15k€15k▼
Contracts in progress37€0-
Amounts receivable within one year40/41€11.71M€7.63M▼
Trade receivables40€7.83M€6.82M▼
Other amounts receivable41€3.88M€803k▼
Cash at bank and in hand54/58€5.63M€4.88M▼
Deferred charges and accrued income490/1€217k€96k▼
Equity and liabilities
Total equity and liabilities10/49€33.27M€32.17M▼
Equity10/15€15.54M€9.19M▼
Contributions10/11€698k€698k=
Capital10€698k€698k=
Issued capital100€698k€698k=
Reserves13€14.84M€8.50M▼
Non-distributable reserves130/1€70k€70k=
Legal reserve130€70k€70k=
Tax-exempt reserves132€7.20M€7.53M▲
Distributable reserves133€7.56M€901k▼
Provisions and deferred taxes16€804k€436k▼
Provisions for liabilities and charges160/5€560k€85k▼
Other liabilities and charges164/5€560k€85k▼
Deferred taxes168€245k€351k▲
Amounts payable17/49€16.93M€22.54M▲
Amounts payable after more than one year17€2.09M€3.73M▲
Financial debts170/4€2.09M€3.73M▲
Leasing and similar obligations172€294k€2.06M▲
Credit institutions173€1.80M€1.67M▼
Amounts payable within one year42/48€14.83M€18.80M▲
Current portion of amounts payable after more than one year42€215k€651k▲
Financial debts43€0-
Credit institutions430/8€0-
Trade debts44€8.12M€7.98M▼
Suppliers440/4€8.12M€7.98M▼
Advances received on contracts in progress46€0€193k▲
Taxes, remuneration and social security45€3.50M€977k▼
Taxes450/3€2.49M€89k▼
Remuneration and social security454/9€1.01M€888k▼
Other amounts payable47/48€3.00M€9.00M▲
Accrued charges and deferred income492/3€7k€5k▼
Income statement
Code20242025
Operating income70/76A€47.97M€42.69M▼
Turnover70€73.32M€39.11M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-27.83M€0▲
Own construction capitalised72-€1.95M
Other operating income74€2.27M€1.63M▼
Non-recurring operating income76A€205k€0▼
Operating charges60/66A€43.98M€40.16M▼
Goods for resale, raw materials and consumables60€24.10M€21.75M▼
Purchases600/8€24.35M€21.60M▼
Change in stocks: decrease (increase)609€-251k€148k▲
Services and other goods61€9.08M€9.03M▼
Remuneration, social security and pensions62€9.41M€8.68M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€811k€1.10M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-8k€-106k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€356k€-475k▼
Other operating charges640/8€117k€187k▲
Non-recurring operating charges66A€125k€0▼
Operating profit (loss)9901€3.99M€2.54M▼
Financial income75/76B€1.29M€1.28M▼
Recurring financial income75€686k€446k▼
Income from financial fixed assets750€500k€150k▼
Income from current assets751€151k€219k▲
Other financial income752/9€35k€77k▲
Non-recurring financial income76B€604k€830k▲
Financial charges65/66B€1.94M€513k▼
Recurring financial charges65€684k€513k▼
Debt charges650€593k€426k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-1.08M€0▲
Other financial charges652/9€1.17M€86k▼
Non-recurring financial charges66B€1.25M€0▼
Profit (loss) for the period before taxes9903€3.34M€3.30M▼
Transfer from deferred taxes780€15k€32k▲
Transfer to deferred taxes680€251k€139k▼
Income taxes67/77€672k€537k▼
Taxes670/3€684k€537k▼
Tax adjustments and reversals of tax provisions77€12k€76▼
Profit (loss) for the period9904€2.43M€2.66M▲
Transfer from tax-exempt reserves789€40k€93k▲
Transfer to tax-exempt reserves689€836k€416k▼
Profit (loss) for the period to be appropriated9905€1.64M€2.34M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.64M€2.34M▲
Transfer from equity791/2€1.36M€7.00M▲
From reserves792€1.36M€7.00M▲
Transfer to equity691/2€0€336k▲
To other reserves6921€0€336k▲
Profit to be distributed694/7€3.00M€9.00M▲
Return on contributions (dividend)694€3.00M€9.00M▲
Social balance
Average headcount (FTE)9087119.2104.5▼