Balance sheet
Code20242025
Assets
Total assets20/58€49.46M€56.70M▲
Fixed assets21/28€37.82M€43.50M▲
Intangible fixed assets21€343k€1.02M▲
Tangible fixed assets22/27€2.44M€2.34M▼
Land and buildings22€1.02M€977k▼
Plant, machinery and equipment23€66k€26k▼
Furniture and vehicles24€723k€595k▼
Leasing and similar rights25€219k€128k▼
Assets under construction and advance payments27€405k€610k▲
Financial fixed assets28€35.04M€40.14M▲
Affiliated companies280/1€35.02M€40.13M▲
Participating interests280€32.66M€38.45M▲
Amounts receivable281€2.36M€1.67M▼
Companies linked by participating interests282/3€0-
Participating interests282€0-
Other financial fixed assets284/8€17k€17k=
Amounts receivable and cash guarantees285/8€17k€17k=
Current assets29/58€11.65M€13.19M▲
Stocks and contracts in progress3€71k€111k▲
Stocks30/36€71k€111k▲
Raw materials and consumables30/31€71k€111k▲
Amounts receivable within one year40/41€6.74M€11.44M▲
Trade receivables40€751k€1.33M▲
Other amounts receivable41€5.98M€10.10M▲
Cash at bank and in hand54/58€4.47M€1.06M▼
Deferred charges and accrued income490/1€367k€580k▲
Equity and liabilities
Total equity and liabilities10/49€49.46M€56.70M▲
Equity10/15€17.25M€22.44M▲
Contributions10/11€9.13M€9.13M=
Capital10€9.13M€9.13M=
Issued capital100€9.13M€9.13M=
Reserves13€8.12M€13.31M▲
Non-distributable reserves130/1€372k€372k=
Legal reserve130€372k€372k=
Distributable reserves133€7.75M€12.94M▲
Profit (loss) carried forward14€0-
Amounts payable17/49€32.21M€34.26M▲
Amounts payable after more than one year17€7.37M€12.79M▲
Financial debts170/4€7.37M€12.79M▲
Leasing and similar obligations172€115k€41k▼
Credit institutions173€2.44M€8.74M▲
Other loans174€4.82M€4.00M▼
Amounts payable within one year42/48€24.71M€21.40M▼
Current portion of amounts payable after more than one year42€534k€2.43M▲
Financial debts43€10.00M€12.50M▲
Credit institutions430/8€10.00M€12.50M▲
Trade debts44€746k€1.70M▲
Suppliers440/4€746k€1.70M▲
Taxes, remuneration and social security45€630k€503k▼
Taxes450/3€81k€9k▼
Remuneration and social security454/9€550k€495k▼
Other amounts payable47/48€12.80M€4.27M▼
Accrued charges and deferred income492/3€122k€72k▼
Income statement
Code20242025
Operating income70/76A€8.79M€9.78M▲
Turnover70€8.62M€9.53M▲
Own construction capitalised72-€111k
Other operating income74€139k€139k▲
Non-recurring operating income76A€31k€207▼
Operating charges60/66A€8.40M€8.94M▲
Goods for resale, raw materials and consumables60€4.17M€4.79M▲
Purchases600/8€4.16M€4.83M▲
Change in stocks: decrease (increase)609€12k€-40k▼
Services and other goods61€1.39M€1.47M▲
Remuneration, social security and pensions62€1.84M€1.83M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€568k€820k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€378k-
Other operating charges640/8€46k€33k▼
Non-recurring operating charges66A-€0
Operating profit (loss)9901€395k€838k▲
Financial income75/76B€1.61M€9.11M▲
Recurring financial income75€466k€9.11M▲
Income from financial fixed assets750-€8.49M
Income from current assets751€466k€625k▲
Other financial income752/9-€182
Non-recurring financial income76B€1.14M€0▼
Financial charges65/66B€2.36M€4.76M▲
Recurring financial charges65€1.22M€1.39M▲
Debt charges650€1.21M€1.39M▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€0
Other financial charges652/9€6k-
Non-recurring financial charges66B€1.14M€3.37M▲
Profit (loss) for the period before taxes9903€-358k€5.19M▲
Income taxes67/77€5k€3k▼
Taxes670/3€5k€3k▼
Profit (loss) for the period9904€-363k€5.19M▲
Profit (loss) for the period to be appropriated9905€-363k€5.19M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-363k€5.19M▲
Transfer from equity791/2€3.22M-
From reserves792€3.22M-
Transfer to equity691/2-€5.19M
To other reserves6921-€5.19M
Profit to be distributed694/7€2.86M-
Return on contributions (dividend)694€2.86M-
Social balance
Average headcount (FTE)908719.618.2▼