Balance sheet
Code20242025
Assets
Total assets20/58€312.81M€277.73M▼
Fixed assets21/28€206.27M€202.37M▼
Intangible fixed assets21€42.09M€42.07M▼
Tangible fixed assets22/27€161.15M€157.28M▼
Land and buildings22€1.48M€1.25M▼
Plant, machinery and equipment23€106.32M€119.80M▲
Assets under construction and advance payments27€53.35M€36.23M▼
Financial fixed assets28€3.02M€3.02M=
Companies linked by participating interests282/3€3.00M€3.00M=
Participating interests282€3.00M€3.00M=
Other financial fixed assets284/8€16k€16k=
Shares284€247€247=
Amounts receivable and cash guarantees285/8€16k€16k=
Current assets29/58€106.55M€75.36M▼
Amounts receivable after more than one year29€12k€12k=
Other amounts receivable291€12k€12k=
Stocks and contracts in progress3€43.19M€37.75M▼
Stocks30/36€43.19M€37.75M▼
Raw materials and consumables30/31€21.93M€22.61M▲
Finished goods33€11.96M€5.69M▼
Goods purchased for resale34€9.30M€9.44M▲
Amounts receivable within one year40/41€62.67M€36.96M▼
Trade receivables40€23.30M€25.37M▲
Other amounts receivable41€39.38M€11.59M▼
Cash at bank and in hand54/58€1k€1k=
Deferred charges and accrued income490/1€669k€631k▼
Equity and liabilities
Total equity and liabilities10/49€312.81M€277.73M▼
Equity10/15€170.26M€127.07M▼
Contributions10/11€387.48M€387.48M=
Capital10€374.55M€374.55M=
Issued capital100€374.55M€374.55M=
Outside capital11€12.93M€12.93M=
Share premium1100/10€12.93M€12.93M=
Reserves13€11.14M€11.14M=
Non-distributable reserves130/1€11.14M€11.14M=
Legal reserve130€11.14M€11.14M=
Profit (loss) carried forward14€-228.51M€-271.70M▼
Investment grants15€157k€149k▼
Provisions and deferred taxes16€77.96M€74.65M▼
Provisions for liabilities and charges160/5€77.91M€74.60M▼
Pensions and similar obligations160€1.07M€1.31M▲
Major repairs and maintenance162€50k€50k=
Other liabilities and charges164/5€76.79M€73.25M▼
Deferred taxes168€52k€50k▼
Amounts payable17/49€64.58M€76.00M▲
Amounts payable within one year42/48€59.06M€70.42M▲
Trade debts44€49.71M€31.82M▼
Suppliers440/4€49.71M€31.82M▼
Advances received on contracts in progress46€3.67M€3.97M▲
Taxes, remuneration and social security45€5.36M€9.44M▲
Taxes450/3€1.22M€4.09M▲
Remuneration and social security454/9€4.14M€5.35M▲
Other amounts payable47/48€319k€25.19M▲
Accrued charges and deferred income492/3€5.52M€5.58M▲
Income statement
Code20242025
Operating income70/76A€448.87M€305.69M▼
Turnover70€292.02M€308.48M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-24.07M€-24.46M▼
Own construction capitalised72€12.16M€10.85M▼
Other operating income74€12.38M€7.57M▼
Non-recurring operating income76A€156.38M€3.25M▼
Operating charges60/66A€443.50M€347.41M▼
Goods for resale, raw materials and consumables60€202.00M€207.85M▲
Purchases600/8€227.54M€226.97M▼
Change in stocks: decrease (increase)609€-25.54M€-19.12M▲
Services and other goods61€63.91M€60.29M▼
Remuneration, social security and pensions62€34.49M€33.31M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€38.49M€36.11M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€4.39M€141k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€5.38M€-1.67M▼
Other operating charges640/8€3.84M€3.24M▼
Non-recurring operating charges66A€91.01M€8.14M▼
Operating profit (loss)9901€5.37M€-41.72M▼
Financial income75/76B€2.85M€1.22M▼
Recurring financial income75€2.85M€1.22M▼
Income from current assets751€2.09M€570k▼
Other financial income752/9€762k€645k▼
Financial charges65/66B€1.12M€2.67M▲
Recurring financial charges65€1.12M€2.67M▲
Debt charges650€361€251k▲
Other financial charges652/9€1.12M€2.42M▲
Profit (loss) for the period before taxes9903€7.10M€-43.17M▼
Income taxes67/77€3.30M€12k▼
Taxes670/3€3.30M€12k▼
Profit (loss) for the period9904€3.81M€-43.18M▼
Profit (loss) for the period to be appropriated9905€3.81M€-43.18M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-228.51M€-271.70M▼
Profit (loss) brought forward from the previous period14P€-232.32M€-228.51M▲
Social balance
Average headcount (FTE)9087310.7288.8▼