Balance sheet
Code20232024
Assets
Total assets20/58€73.14M€85.28M▲
Fixed assets21/28€44.89M€56.89M▲
Intangible fixed assets21€172k€4.48M▲
Tangible fixed assets22/27€35.66M€42.55M▲
Land and buildings22€7.48M€7.04M▼
Plant, machinery and equipment23€24.06M€22.76M▼
Furniture and vehicles24€742k€1.72M▲
Other tangible fixed assets26€57k€57k=
Assets under construction and advance payments27€3.32M€10.97M▲
Financial fixed assets28€9.06M€9.85M▲
Affiliated companies280/1€9.06M€9.85M▲
Participating interests280€6.60M€7.39M▲
Amounts receivable281€2.46M€2.46M=
Current assets29/58€28.25M€28.39M▲
Stocks and contracts in progress3€13.60M€13.24M▼
Stocks30/36€13.60M€13.24M▼
Raw materials and consumables30/31€5.34M€5.08M▼
Work in progress32€740k€763k▲
Finished goods33€6.33M€6.41M▲
Goods purchased for resale34€1.14M€963k▼
Property held for sale35€49k€22k▼
Amounts receivable within one year40/41€13.93M€13.98M▲
Trade receivables40€12.82M€13.01M▲
Other amounts receivable41€1.12M€966k▼
Cash at bank and in hand54/58€103k€168k▲
Deferred charges and accrued income490/1€610k€1.01M▲
Equity and liabilities
Total equity and liabilities10/49€73.14M€85.28M▲
Equity10/15€38.10M€41.61M▲
Contributions10/11€9.24M€9.24M=
Capital10€9.24M€9.24M=
Issued capital100€9.24M€9.24M=
Revaluation surpluses12€1.01M€1.01M=
Reserves13€5.65M€5.57M▼
Non-distributable reserves130/1€1.27M€1.27M=
Legal reserve130€1.27M€1.27M=
Tax-exempt reserves132€4.38M€4.30M▼
Profit (loss) carried forward14€22.20M€25.79M▲
Provisions and deferred taxes16€1.59M€806k▼
Provisions for liabilities and charges160/5€1.13M€394k▼
Pensions and similar obligations160€209k€144k▼
Major repairs and maintenance162€924k-
Other liabilities and charges164/5-€250k
Deferred taxes168€454k€412k▼
Amounts payable17/49€33.46M€42.86M▲
Amounts payable after more than one year17€9.00M€15.00M▲
Financial debts170/4€9.00M€15.00M▲
Subordinated loans170€9.00M€15.00M▲
Amounts payable within one year42/48€24.44M€27.82M▲
Financial debts43€4.62M€9.72M▲
Credit institutions430/8-€5.40M
Other loans439€4.62M€4.32M▼
Trade debts44€10.01M€10.05M▲
Suppliers440/4€10.01M€10.05M▲
Taxes, remuneration and social security45€6.43M€7.96M▲
Taxes450/3€613k€718k▲
Remuneration and social security454/9€5.82M€7.24M▲
Other amounts payable47/48€3.38M€92k▼
Accrued charges and deferred income492/3€20k€38k▲
Income statement
Code20232024
Operating income70/76A€148.72M€150.04M▲
Turnover70€140.05M€134.01M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-1.73M€480k▲
Own construction capitalised72€854k€9.80M▲
Other operating income74€9.55M€5.75M▼
Operating charges60/66A€139.30M€141.88M▲
Goods for resale, raw materials and consumables60€48.87M€45.29M▼
Purchases600/8€47.21M€45.07M▼
Change in stocks: decrease (increase)609€1.66M€225k▼
Services and other goods61€44.23M€44.82M▲
Remuneration, social security and pensions62€37.54M€40.74M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4.42M€10.25M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-178k€598k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-118k€-739k▼
Other operating charges640/8€4.54M€913k▼
Operating profit (loss)9901€9.41M€8.16M▼
Financial income75/76B€887k€838k▼
Recurring financial income75€887k€838k▼
Income from financial fixed assets750€112k€154k▲
Income from current assets751€74k€72k▼
Other financial income752/9€702k€611k▼
Financial charges65/66B€3.68M€4.70M▲
Recurring financial charges65€3.68M€4.10M▲
Debt charges650€1.13M€1.63M▲
Other financial charges652/9€2.55M€2.47M▼
Non-recurring financial charges66B-€600k
Profit (loss) for the period before taxes9903€6.62M€4.30M▼
Transfer from deferred taxes780€41k€41k=
Income taxes67/77€1.59M€823k▼
Taxes670/3€1.79M€928k▼
Tax adjustments and reversals of tax provisions77€202k€105k▼
Profit (loss) for the period9904€5.08M€3.52M▼
Transfer from tax-exempt reserves789€927k€80k▼
Transfer to tax-exempt reserves689€998k-
Profit (loss) for the period to be appropriated9905€5.01M€3.60M▼
Appropriation of the result
Profit (loss) to be appropriated9906€25.20M€25.79M▲
Profit (loss) brought forward from the previous period14P€20.19M€22.20M▲
Profit to be distributed694/7€3.00M-
Return on contributions (dividend)694€3.00M-
Social balance
Average headcount (FTE)9087520.6535.7▲