Balance sheet
Code20242025
Assets
Total assets20/58€177.92M€205.63M▲
Fixed assets21/28€2.07M€2.26M▲
Intangible fixed assets21€82k€78k▼
Tangible fixed assets22/27€1.89M€2.08M▲
Land and buildings22€1.65M€1.77M▲
Plant, machinery and equipment23€215k€300k▲
Furniture and vehicles24€17k€8k▼
Financial fixed assets28€103k€103k=
Other financial fixed assets284/8€103k€103k=
Shares284€100k€100k=
Amounts receivable and cash guarantees285/8€4k€4k=
Current assets29/58€175.85M€203.38M▲
Amounts receivable after more than one year29€200k€0▼
Other amounts receivable291€200k€0▼
Stocks and contracts in progress3€7.74M€11.68M▲
Stocks30/36€7.44M€11.63M▲
Raw materials and consumables30/31€1.36M€1.43M▲
Work in progress32-€170
Goods purchased for resale34€6.08M€10.20M▲
Contracts in progress37€297k€49k▼
Amounts receivable within one year40/41€65.38M€67.09M▲
Trade receivables40€62.37M€63.16M▲
Other amounts receivable41€3.01M€3.93M▲
Current investments50/53€69.27M€78.34M▲
Other investments51/53€69.27M€78.34M▲
Cash at bank and in hand54/58€31.98M€45.28M▲
Deferred charges and accrued income490/1€1.28M€993k▼
Equity and liabilities
Total equity and liabilities10/49€177.92M€205.63M▲
Equity10/15€15.21M€15.28M▲
Contributions10/11€496k€496k=
Capital10€496k€496k=
Issued capital100€496k€496k=
Reserves13€891k€891k=
Non-distributable reserves130/1€50k€50k=
Legal reserve130€50k€50k=
Distributable reserves133€842k€842k=
Profit (loss) carried forward14€13.83M€13.89M▲
Provisions and deferred taxes16€3.77M€4.04M▲
Provisions for liabilities and charges160/5€3.77M€4.04M▲
Other liabilities and charges164/5€3.77M€4.04M▲
Amounts payable17/49€158.94M€186.32M▲
Amounts payable within one year42/48€151.64M€177.46M▲
Trade debts44€24.91M€28.08M▲
Suppliers440/4€24.91M€28.08M▲
Advances received on contracts in progress46€116.62M€140.53M▲
Taxes, remuneration and social security45€6.08M€4.82M▼
Taxes450/3€3.72M€1.90M▼
Remuneration and social security454/9€2.35M€2.92M▲
Other amounts payable47/48€4.03M€4.03M▼
Accrued charges and deferred income492/3€7.30M€8.85M▲
Income statement
Code20242025
Operating income70/76A€158.08M€151.73M▼
Turnover70€171.06M€152.56M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-15.00M€-2.38M▲
Other operating income74€2.02M€1.54M▼
Non-recurring operating income76A€1k€0▼
Operating charges60/66A€154.82M€148.13M▼
Goods for resale, raw materials and consumables60€111.89M€96.10M▼
Purchases600/8€108.63M€100.22M▼
Change in stocks: decrease (increase)609€3.27M€-4.12M▼
Services and other goods61€27.26M€31.21M▲
Remuneration, social security and pensions62€16.55M€18.81M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€347k€434k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€419k€1.09M▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-1.67M€264k▲
Other operating charges640/8€25k€217k▲
Operating profit (loss)9901€3.25M€3.60M▲
Financial income75/76B€1.85M€2.24M▲
Recurring financial income75€1.85M€2.24M▲
Income from financial fixed assets750€2k€0▼
Income from current assets751€1.46M€1.66M▲
Other financial income752/9€389k€575k▲
Financial charges65/66B€800k€1.73M▲
Recurring financial charges65€800k€1.73M▲
Debt charges650€144k€290k▲
Other financial charges652/9€656k€1.44M▲
Profit (loss) for the period before taxes9903€4.30M€4.10M▼
Income taxes67/77€436k€38k▼
Taxes670/3€447k€369k▼
Tax adjustments and reversals of tax provisions77€11k€331k▲
Profit (loss) for the period9904€3.87M€4.06M▲
Profit (loss) for the period to be appropriated9905€3.87M€4.06M▲
Appropriation of the result
Profit (loss) to be appropriated9906€17.83M€17.89M▲
Profit (loss) brought forward from the previous period14P€13.96M€13.83M▼
Profit to be distributed694/7€4.00M€4.00M=
Return on contributions (dividend)694€800k€800k=
Directors or managers695€3.20M€3.20M=
Social balance
Average headcount (FTE)9087153.9170.2▲