Balance sheet
Code20242025
Assets
Total assets20/58€101.63M€108.53M▲
Fixed assets21/28€84.18M€91.52M▲
Intangible fixed assets21€14k€9k▼
Tangible fixed assets22/27€84.16M€91.51M▲
Land and buildings22€75.59M€83.30M▲
Plant, machinery and equipment23€47k€31k▼
Furniture and vehicles24€108k€105k▼
Other tangible fixed assets26€0-
Assets under construction and advance payments27€8.41M€8.08M▼
Financial fixed assets28€824€824=
Other financial fixed assets284/8€824€824=
Shares284€10€10=
Amounts receivable and cash guarantees285/8€814€814=
Current assets29/58€17.46M€17.00M▼
Stocks and contracts in progress3€249k€234k▼
Stocks30/36€249k€234k▼
Raw materials and consumables30/31€249k€234k▼
Amounts receivable within one year40/41€1.47M€2.14M▲
Trade receivables40€197k€701k▲
Other amounts receivable41€1.27M€1.44M▲
Current investments50/53€13k€13k=
Other investments51/53€13k€13k=
Cash at bank and in hand54/58€15.69M€14.43M▼
Deferred charges and accrued income490/1€39k€183k▲
Equity and liabilities
Total equity and liabilities10/49€101.63M€108.53M▲
Equity10/15€58.48M€59.26M▲
Contributions10/11€599k€599k▲
Reserves13€30.41M€30.74M▲
Non-distributable reserves130/1€22.22M€22.26M▲
Own shares acquired1312€0-
Other1319€22.22M€22.26M▲
Tax-exempt reserves132€105k€105k=
Distributable reserves133€8.09M€8.37M▲
Investment grants15€27.47M€27.92M▲
Provisions and deferred taxes16€2.84M€2.93M▲
Provisions for liabilities and charges160/5€1.40M€1.46M▲
Major repairs and maintenance162€1.40M€1.46M▲
Deferred taxes168€1.45M€1.47M▲
Amounts payable17/49€40.31M€46.33M▲
Amounts payable after more than one year17€36.96M€39.76M▲
Financial debts170/4€36.89M€39.68M▲
Credit institutions173€36.89M€39.68M▲
Other amounts payable178/9€71k€72k▲
Amounts payable within one year42/48€3.34M€6.50M▲
Current portion of amounts payable after more than one year42€1.46M€1.60M▲
Trade debts44€855k€3.62M▲
Suppliers440/4€855k€3.62M▲
Taxes, remuneration and social security45€766k€887k▲
Taxes450/3€78k€166k▲
Remuneration and social security454/9€688k€721k▲
Other amounts payable47/48€258k€394k▲
Accrued charges and deferred income492/3€11k€70k▲
Income statement
Code20242025
Operating income70/76A€12.67M€14.18M▲
Turnover70€11.60M€12.67M▲
Own construction capitalised72€552k€720k▲
Other operating income74€521k€785k▲
Operating charges60/66A€13.71M€15.09M▲
Goods for resale, raw materials and consumables60€352k€301k▼
Purchases600/8€336k€286k▼
Change in stocks: decrease (increase)609€16k€15k▼
Services and other goods61€2.08M€2.37M▲
Remuneration, social security and pensions62€5.99M€6.34M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4.27M€4.76M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-9k€17k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-120k€65k▲
Other operating charges640/8€1.16M€1.24M▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€-1.04M€-910k▲
Financial income75/76B€1.58M€1.51M▼
Recurring financial income75€1.58M€1.51M▼
Income from financial fixed assets750€219-
Income from current assets751€422k€263k▼
Other financial income752/9€1.15M€1.24M▲
Financial charges65/66B€435k€321k▼
Recurring financial charges65€435k€321k▼
Debt charges650€435k€321k▼
Profit (loss) for the period before taxes9903€99k€274k▲
Transfer from deferred taxes780€60k€65k▲
Income taxes67/77€14k€11k▼
Taxes670/3€70k€68k▼
Tax adjustments and reversals of tax provisions77€56k€57k▲
Profit (loss) for the period9904€146k€329k▲
Profit (loss) for the period to be appropriated9905€146k€329k▲
Appropriation of the result
Profit (loss) to be appropriated9906€146k€329k▲
Transfer from equity791/2€0-
From reserves792€0-
Transfer to equity691/2€146k€329k▲
To other reserves6921€146k€329k▲
Social balance
Average headcount (FTE)908791.089.4▼