Balance sheet
Code20242025
Assets
Total assets20/58€98.53M€99.95M▲
Fixed assets21/28€4.50M€4.97M▲
Intangible fixed assets21€63k€33k▼
Tangible fixed assets22/27€1.69M€1.61M▼
Land and buildings22€587k€567k▼
Plant, machinery and equipment23€695k€685k▼
Furniture and vehicles24€410k€269k▼
Other tangible fixed assets26-€90k
Financial fixed assets28€2.75M€3.33M▲
Affiliated companies280/1€1.68M€2.72M▲
Participating interests280€1.68M€2.72M▲
Companies linked by participating interests282/3€527k€64k▼
Participating interests282€527k€64k▼
Other financial fixed assets284/8€542k€545k▲
Shares284€66k€66k=
Amounts receivable and cash guarantees285/8€476k€478k▲
Current assets29/58€94.03M€94.98M▲
Stocks and contracts in progress3€1.75M€625k▼
Stocks30/36€526k€529k▲
Raw materials and consumables30/31€526k€529k▲
Contracts in progress37€1.22M€95k▼
Amounts receivable within one year40/41€88.03M€89.78M▲
Trade receivables40€43.75M€40.62M▼
Other amounts receivable41€44.29M€49.16M▲
Cash at bank and in hand54/58€3.97M€4.40M▲
Deferred charges and accrued income490/1€271k€175k▼
Equity and liabilities
Total equity and liabilities10/49€98.53M€99.95M▲
Equity10/15€11.01M€12.70M▲
Contributions10/11€6.25M€6.25M=
Capital10€6.20M€6.20M=
Issued capital100€6.20M€6.20M=
Outside capital11€52k€52k=
Share premium1100/10€52k€52k=
Revaluation surpluses12€167k€167k=
Reserves13€9.12M€9.09M▼
Non-distributable reserves130/1€651k€651k=
Legal reserve130€620k€620k=
Other1319€32k€32k=
Tax-exempt reserves132€3.46M€3.43M▼
Distributable reserves133€5.01M€5.01M=
Profit (loss) carried forward14€-4.53M€-2.80M▲
Provisions and deferred taxes16€1.93M€4.50M▲
Provisions for liabilities and charges160/5€1.91M€4.50M▲
Other liabilities and charges164/5€1.91M€4.50M▲
Deferred taxes168€14k€0▼
Amounts payable17/49€85.59M€82.75M▼
Amounts payable after more than one year17€470k€438k▼
Financial debts170/4€470k€438k▼
Credit institutions173€470k€438k▼
Amounts payable within one year42/48€60.70M€69.83M▲
Current portion of amounts payable after more than one year42€31k€32k▲
Trade debts44€52.51M€55.24M▲
Suppliers440/4€52.51M€55.24M▲
Advances received on contracts in progress46€3.27M€6.82M▲
Taxes, remuneration and social security45€1.79M€1.75M▼
Taxes450/3€593k€550k▼
Remuneration and social security454/9€1.20M€1.20M▲
Other amounts payable47/48€3.11M€6.00M▲
Accrued charges and deferred income492/3€24.41M€12.48M▼
Income statement
Code20242025
Operating income70/76A€165.40M€190.52M▲
Turnover70€153.26M€184.67M▲
Change in stocks of work in progress, finished goods and contracts in progress71€1.00M€-4.71M▼
Other operating income74€11.08M€10.54M▼
Non-recurring operating income76A€68k€14k▼
Operating charges60/66A€162.31M€190.33M▲
Goods for resale, raw materials and consumables60€110.46M€133.44M▲
Purchases600/8€110.98M€133.97M▲
Change in stocks: decrease (increase)609€-526k€-529k▼
Services and other goods61€36.03M€36.27M▲
Remuneration, social security and pensions62€15.68M€17.05M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€546k€448k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€7k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-477k€2.56M▲
Other operating charges640/8€68k€533k▲
Non-recurring operating charges66A€2k€32k▲
Operating profit (loss)9901€3.09M€186k▼
Financial income75/76B€835k€2.02M▲
Recurring financial income75€835k€975k▲
Income from financial fixed assets750€8k€8k▼
Income from current assets751€694k€943k▲
Other financial income752/9€133k€24k▼
Non-recurring financial income76B-€1.04M
Financial charges65/66B€506k€545k▲
Recurring financial charges65€506k€545k▲
Debt charges650€287k€315k▲
Other financial charges652/9€219k€230k▲
Profit (loss) for the period before taxes9903€3.42M€1.66M▼
Transfer from deferred taxes780€22k€14k▼
Income taxes67/77€372k€-14k▼
Taxes670/3€373k€37k▼
Tax adjustments and reversals of tax provisions77€934€52k▲
Profit (loss) for the period9904€3.07M€1.69M▼
Transfer from tax-exempt reserves789€67k€34k▼
Profit (loss) for the period to be appropriated9905€3.14M€1.72M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-4.53M€-2.80M▲
Profit (loss) brought forward from the previous period14P€-7.66M€-4.53M▲
Social balance
Average headcount (FTE)9087201.8201.0▼