Balance sheet
Code20232024
Assets
Total assets20/58€53.36M€59.21M▲
Fixed assets21/28€35.53M€35.28M▼
Intangible fixed assets21€197k€148k▼
Tangible fixed assets22/27€2.60M€1.96M▼
Land and buildings22€117k€114k▼
Plant, machinery and equipment23€586k€468k▼
Furniture and vehicles24€29k€17k▼
Leasing and similar rights25€1.87M€1.36M▼
Financial fixed assets28€32.73M€33.17M▲
Affiliated companies280/1€32.57M€33.02M▲
Participating interests280€28.71M€29.21M▲
Amounts receivable281€3.86M€3.81M▼
Other financial fixed assets284/8€165k€152k▼
Shares284€15k€15k=
Amounts receivable and cash guarantees285/8€150k€137k▼
Current assets29/58€17.83M€23.93M▲
Amounts receivable after more than one year29€56k€0▼
Other amounts receivable291€56k€0▼
Stocks and contracts in progress3€1.23M€1.19M▼
Stocks30/36€1.23M€1.19M▼
Raw materials and consumables30/31€1.23M€1.19M▼
Amounts receivable within one year40/41€15.73M€22.45M▲
Trade receivables40€2.43M€2.56M▲
Other amounts receivable41€13.30M€19.89M▲
Cash at bank and in hand54/58€792k€273k▼
Deferred charges and accrued income490/1€23k€25k▲
Equity and liabilities
Total equity and liabilities10/49€53.36M€59.21M▲
Equity10/15€18.81M€23.58M▲
Contributions10/11€5.78M€10.28M▲
Capital10€5.78M€10.28M▲
Issued capital100€5.78M€10.28M▲
Reserves13€778k€792k▲
Non-distributable reserves130/1€578k€592k▲
Legal reserve130€578k€592k▲
Distributable reserves133€200k€200k=
Profit (loss) carried forward14€12.25M€12.51M▲
Provisions and deferred taxes16€16k€16k=
Provisions for liabilities and charges160/5€16k€16k=
Environmental obligations163€16k€16k=
Amounts payable17/49€34.53M€35.61M▲
Amounts payable after more than one year17€7.81M€6.49M▼
Financial debts170/4€7.81M€6.49M▼
Subordinated loans170€5.17M€250k▼
Unsubordinated bonds171€1.42M€5.24M▲
Leasing and similar obligations172€952k€501k▼
Credit institutions173€273k€0▼
Other loans174-€500k
Amounts payable within one year42/48€26.72M€29.11M▲
Current portion of amounts payable after more than one year42€2.24M€2.13M▼
Financial debts43€13.52M€12.78M▼
Credit institutions430/8€13.52M€12.78M▼
Trade debts44€10.71M€11.49M▲
Suppliers440/4€10.71M€11.49M▲
Advances received on contracts in progress46€0-
Taxes, remuneration and social security45€132k€81k▼
Taxes450/3€60k€16k▼
Remuneration and social security454/9€72k€65k▼
Other amounts payable47/48€120k€2.63M▲
Accrued charges and deferred income492/3€0€8k▲
Income statement
Code20232024
Operating income70/76A€10.91M€9.71M▼
Turnover70€10.80M€9.55M▼
Other operating income74€113k€162k▲
Operating charges60/66A€9.90M€9.73M▼
Goods for resale, raw materials and consumables60€6.55M€6.31M▼
Purchases600/8€6.48M€6.26M▼
Change in stocks: decrease (increase)609€71k€45k▼
Services and other goods61€1.30M€1.25M▼
Remuneration, social security and pensions62€1.27M€1.26M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€732k€755k▲
Other operating charges640/8€13k€147k▲
Non-recurring operating charges66A€25k-
Operating profit (loss)9901€1.02M€-11k▼
Financial income75/76B€1.65M€2.51M▲
Recurring financial income75€1.65M€2.51M▲
Income from financial fixed assets750€718k€1.01M▲
Income from current assets751€567k€1.50M▲
Other financial income752/9€362k€5k▼
Financial charges65/66B€1.97M€2.19M▲
Recurring financial charges65€1.97M€2.19M▲
Debt charges650€1.43M€1.93M▲
Other financial charges652/9€535k€260k▼
Profit (loss) for the period before taxes9903€695k€306k▼
Income taxes67/77€28k€35k▲
Taxes670/3€28k€35k▲
Tax adjustments and reversals of tax provisions77€306-
Profit (loss) for the period9904€667k€271k▼
Profit (loss) for the period to be appropriated9905€667k€271k▼
Appropriation of the result
Profit (loss) to be appropriated9906€12.25M€12.52M▲
Profit (loss) brought forward from the previous period14P€11.58M€12.25M▲
Transfer to equity691/2-€14k
To the legal reserve6920-€14k
Social balance
Average headcount (FTE)908729.629.0▼