Balance sheet
Code20242025
Assets
Total assets20/58€171.25M€164.99M▼
Fixed assets21/28€107.04M€111.49M▲
Intangible fixed assets21€4k€2k▼
Tangible fixed assets22/27€107.04M€111.49M▲
Land and buildings22€91.56M€98.29M▲
Plant, machinery and equipment23€24k€16k▼
Furniture and vehicles24€232k€318k▲
Leasing and similar rights25€256k€202k▼
Other tangible fixed assets26€679k€633k▼
Assets under construction and advance payments27€14.28M€12.03M▼
Financial fixed assets28€3k€6k▲
Companies linked by participating interests282/3€3k€6k▲
Participating interests282€3k€6k▲
Other financial fixed assets284/8€500€500=
Shares284€0€0=
Amounts receivable and cash guarantees285/8€500€500=
Current assets29/58€64.20M€53.49M▼
Amounts receivable after more than one year29€19.59M€15.39M▼
Other amounts receivable291€19.59M€15.39M▼
Stocks and contracts in progress3€438k€512k▲
Stocks30/36€438k€512k▲
Raw materials and consumables30/31€438k€512k▲
Amounts receivable within one year40/41€25.61M€22.57M▼
Trade receivables40€258k€558k▲
Other amounts receivable41€25.35M€22.01M▼
Cash at bank and in hand54/58€17.85M€14.36M▼
Deferred charges and accrued income490/1€715k€664k▼
Equity and liabilities
Total equity and liabilities10/49€171.25M€164.99M▼
Equity10/15€100.11M€98.91M▼
Contributions10/11€100k€100k=
Reserves13€10.19M€10.03M▼
Non-distributable reserves130/1€10k€10k=
Reserves not available under the articles1311€10k€10k=
Tax-exempt reserves132€10.18M€10.02M▼
Profit (loss) carried forward14€8.51M€10.57M▲
Investment grants15€81.31M€78.21M▼
Provisions and deferred taxes16€5.11M€4.94M▼
Provisions for liabilities and charges160/5€470k€470k=
Major repairs and maintenance162€470k€470k=
Deferred taxes168€4.64M€4.47M▼
Amounts payable17/49€66.02M€61.13M▼
Amounts payable after more than one year17€54.42M€50.42M▼
Financial debts170/4€54.42M€50.42M▼
Leasing and similar obligations172€64€64=
Credit institutions173€54.42M€50.42M▼
Amounts payable within one year42/48€11.40M€10.52M▼
Current portion of amounts payable after more than one year42€6.77M€7.02M▲
Financial debts43-€618k
Credit institutions430/8-€618k
Trade debts44€2.97M€1.20M▼
Suppliers440/4€2.97M€1.20M▼
Taxes, remuneration and social security45€856k€949k▲
Taxes450/3€100k€169k▲
Remuneration and social security454/9€756k€780k▲
Other amounts payable47/48€802k€734k▼
Accrued charges and deferred income492/3€202k€193k▼
Income statement
Code20242025
Operating income70/76A€16.14M€16.70M▲
Turnover70€13.20M€14.52M▲
Own construction capitalised72€1.24M€923k▼
Other operating income74€1.46M€1.24M▼
Non-recurring operating income76A€243k€14k▼
Operating charges60/66A€15.71M€16.22M▲
Goods for resale, raw materials and consumables60€593k€768k▲
Purchases600/8€638k€841k▲
Change in stocks: decrease (increase)609€-45k€-73k▼
Services and other goods61€3.26M€3.75M▲
Remuneration, social security and pensions62€4.86M€5.07M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4.08M€4.55M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€30k€7k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€100k-
Other operating charges640/8€2.75M€2.03M▼
Non-recurring operating charges66A€33k€41k▲
Operating profit (loss)9901€433k€477k▲
Financial income75/76B€3.08M€3.27M▲
Recurring financial income75€3.08M€3.27M▲
Income from current assets751€79k€60k▼
Other financial income752/9€3.01M€3.20M▲
Financial charges65/66B€2.02M€1.85M▼
Recurring financial charges65€2.02M€1.85M▼
Debt charges650€2.02M€1.83M▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€24k
Other financial charges652/9€3k€2k▼
Profit (loss) for the period before taxes9903€1.50M€1.89M▲
Transfer from deferred taxes780€113k€132k▲
Transfer to deferred taxes680€12k-
Income taxes67/77€85k€118k▲
Taxes670/3€195k€118k▼
Tax adjustments and reversals of tax provisions77€111k€0▼
Profit (loss) for the period9904€1.52M€1.90M▲
Transfer from tax-exempt reserves789€166k€166k=
Transfer to tax-exempt reserves689€222k-
Profit (loss) for the period to be appropriated9905€1.46M€2.07M▲
Appropriation of the result
Profit (loss) to be appropriated9906€8.51M€10.57M▲
Profit (loss) brought forward from the previous period14P€7.05M€8.51M▲
Social balance
Average headcount (FTE)908775.979.5▲