Balance sheet
Code20222024
Assets
Total assets20/58€146.52M€246.63M▲
Fixed assets21/28€131.02M€213.70M▲
Intangible fixed assets21€175k€472k▲
Tangible fixed assets22/27€130.43M€212.43M▲
Land and buildings22€106.96M€205.15M▲
Plant, machinery and equipment23€7k€15k▲
Furniture and vehicles24€44k€134k▲
Leasing and similar rights25-€0
Other tangible fixed assets26-€0
Assets under construction and advance payments27€23.43M€7.14M▼
Financial fixed assets28€413k€788k▲
Affiliated companies280/1-€2
Participating interests280-€2
Other financial fixed assets284/8€413k€788k▲
Shares284€413k€761k▲
Amounts receivable and cash guarantees285/8-€27k
Current assets29/58€15.50M€32.94M▲
Amounts receivable after more than one year29-€0
Trade receivables290-€0
Other amounts receivable291-€0
Stocks and contracts in progress3-€3.27M
Stocks30/36-€3.27M
Raw materials and consumables30/31-€0
Work in progress32-€0
Finished goods33-€0
Goods purchased for resale34-€0
Property held for sale35-€3.27M
Advance payments36-€0
Contracts in progress37-€0
Amounts receivable within one year40/41€378k€2.17M▲
Trade receivables40€34k€973k▲
Other amounts receivable41€344k€1.19M▲
Current investments50/53-€0
Own shares50-€0
Other investments51/53-€0
Cash at bank and in hand54/58€14.76M€25.99M▲
Deferred charges and accrued income490/1€370k€1.51M▲
Equity and liabilities
Total equity and liabilities10/49€146.52M€246.63M▲
Equity10/15€37.50M€57.24M▲
Contributions10/11€35k€42k▲
Capital10€35k-
Issued capital100€69k-
Uncalled capital101€33k-
Reserves13€27.82M€40.67M▲
Non-distributable reserves130/1€25.36M€36.10M▲
Legal reserve130€7k-
Reserves not available under the articles1311-€36.10M
Other1319€25.35M€0▼
Tax-exempt reserves132€2.47M€4.56M▲
Investment grants15€9.64M€16.53M▲
Provisions and deferred taxes16€457k€1.83M▲
Provisions for liabilities and charges160/5-€970k
Major repairs and maintenance162-€747k
Other liabilities and charges164/5-€223k
Deferred taxes168€457k€856k▲
Amounts payable17/49€108.57M€187.56M▲
Amounts payable after more than one year17€102.10M€173.40M▲
Financial debts170/4€100.70M€171.47M▲
Credit institutions173€100.70M€170.21M▲
Other loans174-€1.26M
Other amounts payable178/9€1.40M€1.94M▲
Amounts payable within one year42/48€6.14M€12.65M▲
Current portion of amounts payable after more than one year42€3.13M€6.60M▲
Trade debts44€2.06M€3.67M▲
Suppliers440/4€2.06M€3.67M▲
Taxes, remuneration and social security45€719k€1.66M▲
Taxes450/3€578k€999k▲
Remuneration and social security454/9€140k€659k▲
Other amounts payable47/48€234k€722k▲
Accrued charges and deferred income492/3€329k€1.51M▲
Income statement
Code20222024
Operating income70/76A€9.55M€23.35M▲
Turnover70€8.28M€20.47M▲
Own construction capitalised72€330k€302k▼
Other operating income74€693k€2.02M▲
Non-recurring operating income76A€250k€566k▲
Operating charges60/66A€8.47M€23.77M▲
Goods for resale, raw materials and consumables60-€1.46M
Purchases600/8-€1.04M
Change in stocks: decrease (increase)609-€417k
Services and other goods61€2.02M€7.71M▲
Remuneration, social security and pensions62€1.19M€4.97M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3.82M€7.58M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€43k€45k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8-€-50k
Other operating charges640/8€650k€1.67M▲
Non-recurring operating charges66A€746k€379k▼
Operating profit (loss)9901€1.08M€-413k▼
Financial income75/76B€1.27M€3.88M▲
Recurring financial income75€1.27M€3.88M▲
Income from current assets751€33k€379k▲
Other financial income752/9€1.23M€3.50M▲
Financial charges65/66B€1.84M€3.93M▲
Recurring financial charges65€1.84M€3.93M▲
Debt charges650€1.84M€3.92M▲
Other financial charges652/9€2k€11k▲
Profit (loss) for the period before taxes9903€504k€-464k▼
Transfer from deferred taxes780€15k€26k▲
Income taxes67/77€26k€58k▲
Taxes670/3€26k€74k▲
Tax adjustments and reversals of tax provisions77-€16k
Profit (loss) for the period9904€492k€-496k▼
Transfer from tax-exempt reserves789€8k€15k▲
Profit (loss) for the period to be appropriated9905€500k€-480k▼
Appropriation of the result
Profit (loss) to be appropriated9906€500k€-480k▼
Transfer from equity791/2-€480k
From reserves792-€480k
Transfer to equity691/2€500k-
To other reserves6921€500k-
Social balance
Average headcount (FTE)908713.758.0▲