Balance sheet
Code20242025
Assets
Total assets20/58€11.81M€11.83M▲
Fixed assets21/28€7.08M€6.73M▼
Intangible fixed assets21€26k-
Tangible fixed assets22/27€6.67M€6.35M▼
Land and buildings22€2.70M€2.68M▼
Plant, machinery and equipment23€558k€474k▼
Furniture and vehicles24€56k€62k▲
Leasing and similar rights25€526k€473k▼
Other tangible fixed assets26€2.83M€2.66M▼
Financial fixed assets28€382k€382k▲
Other financial fixed assets284/8€382k€382k▲
Shares284€32k€35k▲
Amounts receivable and cash guarantees285/8€350k€348k▼
Current assets29/58€4.73M€5.10M▲
Stocks and contracts in progress3€1.16M€1.18M▲
Stocks30/36€1.16M€1.18M▲
Raw materials and consumables30/31€1.16M€1.18M▲
Amounts receivable within one year40/41€2.92M€3.33M▲
Trade receivables40€2.73M€3.14M▲
Other amounts receivable41€193k€197k▲
Cash at bank and in hand54/58€205k€276k▲
Deferred charges and accrued income490/1€438k€307k▼
Equity and liabilities
Total equity and liabilities10/49€11.81M€11.83M▲
Equity10/15€2.92M€2.90M▼
Contributions10/11€199k€199k=
Revaluation surpluses12€1.23M€1.23M=
Reserves13€1.17M€1.15M▼
Non-distributable reserves130/1€29k€29k=
Other1319€29k€29k=
Tax-exempt reserves132€271k€242k▼
Distributable reserves133€875k€875k=
Profit (loss) carried forward14€317k€321k▲
Provisions and deferred taxes16€36k€26k▼
Deferred taxes168€36k€26k▼
Amounts payable17/49€8.85M€8.90M▲
Amounts payable after more than one year17€3.71M€3.49M▼
Financial debts170/4€3.71M€3.49M▼
Subordinated loans170€535k€472k▼
Leasing and similar obligations172€152k€80k▼
Credit institutions173€3.02M€2.94M▼
Amounts payable within one year42/48€5.05M€5.28M▲
Current portion of amounts payable after more than one year42€469k€430k▼
Financial debts43€715k€1.40M▲
Credit institutions430/8€715k€1.40M▲
Trade debts44€3.13M€2.94M▼
Suppliers440/4€3.13M€2.94M▼
Advances received on contracts in progress46-€84k
Taxes, remuneration and social security45€362k€265k▼
Taxes450/3€96k€34k▼
Remuneration and social security454/9€266k€230k▼
Other amounts payable47/48€373k€156k▼
Accrued charges and deferred income492/3€94k€134k▲
Income statement
Code20242025
Operating income70/76A€14.73M€14.32M▼
Turnover70€13.97M€13.76M▼
Own construction capitalised72€51k-
Other operating income74€571k€558k▼
Non-recurring operating income76A€132k-
Operating charges60/66A€14.42M€14.16M▼
Goods for resale, raw materials and consumables60€7.82M€7.53M▼
Purchases600/8€8.04M€7.55M▼
Change in stocks: decrease (increase)609€-225k€-19k▲
Services and other goods61€4.05M€4.01M▼
Remuneration, social security and pensions62€1.93M€2.01M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€529k€468k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€19k€80k▲
Other operating charges640/8€77k€65k▼
Operating profit (loss)9901€303k€158k▼
Financial income75/76B€17k€30k▲
Recurring financial income75€17k€30k▲
Income from financial fixed assets750€7k€7k▲
Income from current assets751€9k€139▼
Other financial income752/9€1k€23k▲
Financial charges65/66B€232k€198k▼
Recurring financial charges65€232k€198k▼
Debt charges650€170k€139k▼
Other financial charges652/9€62k€59k▼
Profit (loss) for the period before taxes9903€89k€-11k▼
Transfer from deferred taxes780€8k€10k▲
Transfer to deferred taxes680€20k-
Income taxes67/77€22k€24k▲
Taxes670/3€22k€24k▲
Profit (loss) for the period9904€54k€-24k▼
Transfer from tax-exempt reserves789€23k€29k▲
Transfer to tax-exempt reserves689€60k-
Profit (loss) for the period to be appropriated9905€17k€5k▼
Appropriation of the result
Profit (loss) to be appropriated9906€317k€321k▲
Profit (loss) brought forward from the previous period14P€300k€317k▲
Social balance
Average headcount (FTE)908732.731.3▼