Balance sheet
Code20232024
Assets
Total assets20/58€142.40M€147.99M▲
Fixed assets21/28€73.72M€81.38M▲
Intangible fixed assets21€2k€0▼
Tangible fixed assets22/27€73.71M€81.37M▲
Land and buildings22€72.93M€71.10M▼
Plant, machinery and equipment23€17k€9k▼
Furniture and vehicles24€84k€74k▼
Assets under construction and advance payments27€672k€10.19M▲
Financial fixed assets28€10k€10k=
Other financial fixed assets284/8€10k€10k=
Shares284€7k€7k=
Amounts receivable and cash guarantees285/8€3k€3k=
Current assets29/58€68.68M€66.61M▼
Amounts receivable after more than one year29€24.82M€21.79M▼
Other amounts receivable291€24.82M€21.79M▼
Stocks and contracts in progress3€21k€15k▼
Stocks30/36€21k€15k▼
Raw materials and consumables30/31€21k€15k▼
Amounts receivable within one year40/41€2.78M€3.00M▲
Trade receivables40€297k€295k▼
Other amounts receivable41€2.48M€2.70M▲
Cash at bank and in hand54/58€40.53M€41.33M▲
Deferred charges and accrued income490/1€536k€486k▼
Equity and liabilities
Total equity and liabilities10/49€142.40M€147.99M▲
Equity10/15€93.13M€99.93M▲
Contributions10/11€34k€34k=
Reserves13€45.40M€47.31M▲
Non-distributable reserves130/1€35.05M€37.17M▲
Reserves not available under the articles1311€35.05M€37.17M▲
Tax-exempt reserves132€10.35M€10.14M▼
Investment grants15€47.69M€52.58M▲
Provisions and deferred taxes16€5.40M€5.65M▲
Provisions for liabilities and charges160/5€2.62M€2.62M=
Major repairs and maintenance162€2.62M€2.62M=
Deferred taxes168€2.79M€3.03M▲
Amounts payable17/49€43.87M€42.41M▼
Amounts payable after more than one year17€36.77M€34.10M▼
Financial debts170/4€36.77M€34.10M▼
Credit institutions173€36.77M€34.10M▼
Amounts payable within one year42/48€6.71M€8.08M▲
Current portion of amounts payable after more than one year42€3.04M€3.10M▲
Financial debts43€0€0=
Credit institutions430/8€0€0=
Trade debts44€1.17M€2.45M▲
Suppliers440/4€1.17M€2.45M▲
Taxes, remuneration and social security45€804k€856k▲
Taxes450/3€0€134k▲
Remuneration and social security454/9€804k€722k▼
Other amounts payable47/48€1.69M€1.67M▼
Accrued charges and deferred income492/3€388k€233k▼
Income statement
Code20232024
Operating income70/76A€16.68M€17.61M▲
Turnover70€15.44M€16.15M▲
Own construction capitalised72€286k-
Other operating income74€654k€715k▲
Non-recurring operating income76A€297k€741k▲
Operating charges60/66A€16.42M€15.74M▼
Goods for resale, raw materials and consumables60€34k€31k▼
Purchases600/8€35k€25k▼
Change in stocks: decrease (increase)609€-1k€6k▲
Services and other goods61€6.33M€6.83M▲
Remuneration, social security and pensions62€4.31M€4.33M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.48M€2.62M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€3k€2k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-140k-
Other operating charges640/8€1.66M€1.71M▲
Non-recurring operating charges66A€1.74M€220k▼
Operating profit (loss)9901€260k€1.86M▲
Financial income75/76B€924k€1.03M▲
Recurring financial income75€924k€1.03M▲
Income from current assets751€97k€231k▲
Other financial income752/9€827k€802k▼
Non-recurring financial income76B-€4
Financial charges65/66B€978k€920k▼
Recurring financial charges65€978k€920k▼
Debt charges650€977k€920k▼
Other financial charges652/9€411€402▼
Profit (loss) for the period before taxes9903€207k€1.98M▲
Transfer from deferred taxes780€40k€40k▲
Income taxes67/77€-11k€108k▲
Taxes670/3€156k€150k▼
Tax adjustments and reversals of tax provisions77€168k€42k▼
Profit (loss) for the period9904€257k€1.91M▲
Transfer from tax-exempt reserves789€210k€210k=
Profit (loss) for the period to be appropriated9905€468k€2.12M▲
Appropriation of the result
Profit (loss) to be appropriated9906€468k€2.12M▲
Transfer to equity691/2€468k€2.12M▲
To other reserves6921€468k€2.12M▲
Social balance
Average headcount (FTE)908764.063.5▼