Balance sheet
Code20242025
Assets
Total assets20/58€95.47M€49.74M▼
Fixed assets21/28€43.42M€32.23M▼
Intangible fixed assets21€11.27M€11.17M▼
Tangible fixed assets22/27€449k€666k▲
Furniture and vehicles24€330k€534k▲
Other tangible fixed assets26€120k€132k▲
Financial fixed assets28€31.71M€20.39M▼
Affiliated companies280/1€31.67M€20.25M▼
Participating interests280€31.67M€16.32M▼
Amounts receivable281-€3.94M
Other financial fixed assets284/8€34k€138k▲
Amounts receivable and cash guarantees285/8€34k€138k▲
Current assets29/58€52.05M€17.51M▼
Amounts receivable after more than one year29€1.19M€252k▼
Other amounts receivable291€1.19M€252k▼
Amounts receivable within one year40/41€10.86M€11.65M▲
Trade receivables40€9.80M€8.86M▼
Other amounts receivable41€1.06M€2.79M▲
Cash at bank and in hand54/58€39.56M€5.06M▼
Deferred charges and accrued income490/1€438k€549k▲
Equity and liabilities
Total equity and liabilities10/49€95.47M€49.74M▼
Equity10/15€62.73M€29.51M▼
Contributions10/11€64.42M€27.85M▼
Capital10€1.55M€1.61M▲
Issued capital100€1.55M€1.61M▲
Outside capital11€62.87M€26.24M▼
Share premium1100/10€62.87M€26.24M▼
Reserves13€826k€161k▼
Non-distributable reserves130/1€54k€161k▲
Legal reserve130€54k€161k▲
Distributable reserves133€772k-
Profit (loss) carried forward14€-2.51M€1.50M▲
Provisions and deferred taxes16€167k€185k▲
Provisions for liabilities and charges160/5€167k€185k▲
Pensions and similar obligations160€167k€185k▲
Amounts payable17/49€32.57M€20.05M▼
Amounts payable within one year42/48€25.71M€15.43M▼
Trade debts44€6.07M€4.10M▼
Suppliers440/4€6.07M€4.10M▼
Taxes, remuneration and social security45€3.88M€3.95M▲
Taxes450/3€17k€26k▲
Remuneration and social security454/9€3.86M€3.92M▲
Other amounts payable47/48€15.76M€7.38M▼
Accrued charges and deferred income492/3€6.87M€4.62M▼
Income statement
Code20242025
Operating income70/76A€70.91M€77.83M▲
Turnover70€64.61M€71.36M▲
Own construction capitalised72€4.12M€4.15M▲
Other operating income74€2.17M€2.32M▲
Non-recurring operating income76A€3k-
Operating charges60/66A€62.60M€69.38M▲
Goods for resale, raw materials and consumables60€24.28M€25.85M▲
Purchases600/8€24.28M€25.85M▲
Services and other goods61€12.68M€13.02M▲
Remuneration, social security and pensions62€21.06M€22.71M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4.39M€4.51M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-33k-
Provisions for liabilities and charges: additions (uses and reversals)635/8€31k€18k▼
Other operating charges640/8€188k€124k▼
Non-recurring operating charges66A€288€3.16M▲
Operating profit (loss)9901€8.31M€8.45M▲
Financial income75/76B€1.16M€674k▼
Recurring financial income75€1.16M€674k▼
Income from financial fixed assets750€879k€485k▼
Income from current assets751€31k€51k▲
Other financial income752/9€249k€137k▼
Financial charges65/66B€1.20M€839k▼
Recurring financial charges65€1.20M€839k▼
Debt charges650€682k€591k▼
Other financial charges652/9€513k€248k▼
Profit (loss) for the period before taxes9903€8.28M€8.29M▲
Income taxes67/77€419k€441k▲
Taxes670/3€908k€900k▼
Tax adjustments and reversals of tax provisions77€489k€459k▼
Profit (loss) for the period9904€7.86M€7.84M▼
Profit (loss) for the period to be appropriated9905€7.86M€7.84M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-2.51M€5.33M▲
Profit (loss) brought forward from the previous period14P€-10.37M€-2.51M▲
Transfer from equity791/2-€772k
From reserves792-€772k
Transfer to equity691/2-€107k
To the legal reserve6920-€107k
Profit to be distributed694/7-€4.50M
Return on contributions (dividend)694-€4.50M
Social balance
Average headcount (FTE)9087213.9224.1▲