Balance sheet
Code20242025
Assets
Total assets20/58€23.29M€23.72M▲
Fixed assets21/28€12.89M€12.83M▼
Intangible fixed assets21€9k€8k▼
Tangible fixed assets22/27€11.20M€11.15M▼
Land and buildings22€5.44M€5.49M▲
Plant, machinery and equipment23€274k€177k▼
Furniture and vehicles24€260k€341k▲
Leasing and similar rights25€4.76M€4.68M▼
Other tangible fixed assets26€472k€461k▼
Financial fixed assets28€1.68M€1.68M=
Affiliated companies280/1€1.66M€1.66M=
Participating interests280€1.65M€1.65M=
Amounts receivable281€14k€14k=
Other financial fixed assets284/8€16k€16k=
Amounts receivable and cash guarantees285/8€16k€16k=
Current assets29/58€10.40M€10.88M▲
Amounts receivable after more than one year29€2.84M€2.84M=
Other amounts receivable291€2.84M€2.84M=
Stocks and contracts in progress3€993k€993k=
Stocks30/36€993k€993k=
Raw materials and consumables30/31€993k€993k=
Amounts receivable within one year40/41€6.35M€6.87M▲
Trade receivables40€4.16M€3.98M▼
Other amounts receivable41€2.18M€2.88M▲
Current investments50/53€7k€7k=
Other investments51/53€7k€7k=
Cash at bank and in hand54/58€176k€148k▼
Deferred charges and accrued income490/1€39k€33k▼
Equity and liabilities
Total equity and liabilities10/49€23.29M€23.72M▲
Equity10/15€3.06M€3.06M▲
Contributions10/11€125k€125k=
Capital10€125k€125k=
Issued capital100€125k€125k=
Revaluation surpluses12€205k€205k=
Reserves13€5.19M€5.19M=
Non-distributable reserves130/1€13k€13k=
Legal reserve130€13k€13k=
Tax-exempt reserves132€4.75M€4.75M=
Distributable reserves133€425k€425k=
Profit (loss) carried forward14€-2.47M€-2.46M▲
Investment grants15€15k€10k▼
Amounts payable17/49€20.23M€20.65M▲
Amounts payable after more than one year17€5.54M€5.06M▼
Financial debts170/4€5.54M€5.06M▼
Leasing and similar obligations172€3.03M€2.94M▼
Credit institutions173€2.51M€2.12M▼
Amounts payable within one year42/48€14.68M€15.59M▲
Current portion of amounts payable after more than one year42€2.51M€2.41M▼
Financial debts43€3.83M€4.75M▲
Credit institutions430/8€3.83M€4.75M▲
Trade debts44€3.94M€4.87M▲
Suppliers440/4€3.94M€4.87M▲
Taxes, remuneration and social security45€458k€456k▼
Taxes450/3€106k€55k▼
Remuneration and social security454/9€353k€401k▲
Other amounts payable47/48€3.95M€3.11M▼
Accrued charges and deferred income492/3€3k€0▼
Income statement
Code20242025
Operating income70/76A€17.87M€17.10M▼
Turnover70€12.38M€13.02M▲
Other operating income74€5.49M€4.08M▼
Non-recurring operating income76A€685€3k▲
Operating charges60/66A€17.08M€16.41M▼
Goods for resale, raw materials and consumables60€7.07M€6.89M▼
Purchases600/8€7.07M€6.89M▼
Change in stocks: decrease (increase)609€5k€-414▼
Services and other goods61€4.12M€3.54M▼
Remuneration, social security and pensions62€2.41M€2.76M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.66M€2.45M▼
Other operating charges640/8€816k€754k▼
Non-recurring operating charges66A€4k€12k▲
Operating profit (loss)9901€784k€693k▼
Financial income75/76B€13k€16k▲
Recurring financial income75€13k€16k▲
Other financial income752/9€13k€16k▲
Financial charges65/66B€614k€612k▼
Recurring financial charges65€614k€612k▼
Debt charges650€477k€491k▲
Other financial charges652/9€137k€121k▼
Profit (loss) for the period before taxes9903€183k€97k▼
Income taxes67/77€47k€87k▲
Taxes670/3€47k€87k▲
Profit (loss) for the period9904€136k€10k▼
Transfer to tax-exempt reserves689€221k-
Profit (loss) for the period to be appropriated9905€-84k€10k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-2.47M€-2.46M▲
Profit (loss) brought forward from the previous period14P€-2.39M€-2.47M▼
Social balance
Average headcount (FTE)908740.245.5▲