Balance sheet
Code20242025
Assets
Total assets20/58€203.31M€210.77M▲
Fixed assets21/28€99.55M€112.54M▲
Intangible fixed assets21€411k€467k▲
Tangible fixed assets22/27€56.15M€67.85M▲
Land and buildings22€10.55M€50.38M▲
Plant, machinery and equipment23€4.84M€8.47M▲
Furniture and vehicles24€1.01M€2.77M▲
Other tangible fixed assets26€250k€250k=
Assets under construction and advance payments27€39.50M€5.98M▼
Financial fixed assets28€43.00M€44.22M▲
Affiliated companies280/1€42.95M€44.17M▲
Participating interests280€42.95M€44.17M▲
Companies linked by participating interests282/3€44k€44k=
Participating interests282€44k€44k=
Other financial fixed assets284/8€4k€5k▲
Amounts receivable and cash guarantees285/8€4k€5k▲
Current assets29/58€103.76M€98.23M▼
Amounts receivable after more than one year29€1.27M€1.72M▲
Trade receivables290€818k€1.27M▲
Other amounts receivable291€450k€450k=
Stocks and contracts in progress3€26.00M€25.03M▼
Stocks30/36€26.00M€25.03M▼
Raw materials and consumables30/31€16.42M€15.27M▼
Work in progress32€2.06M€1.60M▼
Finished goods33€7.52M€8.16M▲
Amounts receivable within one year40/41€54.10M€59.55M▲
Trade receivables40€24.05M€16.73M▼
Other amounts receivable41€30.06M€42.83M▲
Current investments50/53€8.35M€3.50M▼
Other investments51/53€8.35M€3.50M▼
Cash at bank and in hand54/58€10.60M€4.34M▼
Deferred charges and accrued income490/1€3.44M€4.08M▲
Equity and liabilities
Total equity and liabilities10/49€203.31M€210.77M▲
Equity10/15€131.59M€148.81M▲
Contributions10/11€45.92M€45.92M=
Capital10€22.49M€22.49M=
Issued capital100€22.49M€22.49M=
Outside capital11€23.43M€23.43M=
Share premium1100/10€23.43M€23.43M=
Reserves13€45.27M€45.27M=
Non-distributable reserves130/1€2.25M€2.25M=
Legal reserve130€2.25M€2.25M=
Tax-exempt reserves132€11.22M€11.22M=
Distributable reserves133€31.80M€31.80M=
Profit (loss) carried forward14€40.40M€57.62M▲
Provisions and deferred taxes16€3.83M€3.68M▼
Provisions for liabilities and charges160/5€3.83M€3.68M▼
Pensions and similar obligations160€1.43M€1.42M▼
Other liabilities and charges164/5€2.40M€2.25M▼
Amounts payable17/49€67.89M€58.28M▼
Amounts payable within one year42/48€65.98M€56.95M▼
Financial debts43€41k€13.57M▲
Other loans439€41k€13.57M▲
Trade debts44€39.85M€28.35M▼
Suppliers440/4€39.85M€28.35M▼
Advances received on contracts in progress46€17.21M€7.25M▼
Taxes, remuneration and social security45€8.87M€7.78M▼
Taxes450/3€496k€381k▼
Remuneration and social security454/9€8.38M€7.40M▼
Other amounts payable47/48€10k-
Accrued charges and deferred income492/3€1.92M€1.34M▼
Income statement
Code20242025
Operating income70/76A€285.81M€317.50M▲
Turnover70€272.28M€300.90M▲
Change in stocks of work in progress, finished goods and contracts in progress71€501k€386k▼
Other operating income74€12.98M€16.19M▲
Non-recurring operating income76A€47k€16k▼
Operating charges60/66A€287.40M€307.48M▲
Goods for resale, raw materials and consumables60€190.44M€212.60M▲
Purchases600/8€192.40M€211.82M▲
Change in stocks: decrease (increase)609€-1.96M€774k▲
Services and other goods61€47.84M€44.96M▼
Remuneration, social security and pensions62€46.46M€44.68M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.38M€4.22M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€353k€555k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-482k€-153k▲
Other operating charges640/8€379k€603k▲
Non-recurring operating charges66A€32k€14k▼
Operating profit (loss)9901€-1.59M€10.02M▲
Financial income75/76B€279.51M€11.68M▼
Recurring financial income75€26.09M€11.68M▼
Income from financial fixed assets750€19.22M€8.63M▼
Income from current assets751€6.67M€2.78M▼
Other financial income752/9€203k€269k▲
Non-recurring financial income76B€253.42M-
Financial charges65/66B€2.60M€1.38M▼
Recurring financial charges65€2.60M€1.38M▼
Debt charges650€165k€298k▲
Other financial charges652/9€2.43M€1.09M▼
Profit (loss) for the period before taxes9903€275.32M€20.31M▼
Income taxes67/77€355k€3.09M▲
Taxes670/3€699k€3.09M▲
Tax adjustments and reversals of tax provisions77€345k-
Profit (loss) for the period9904€274.97M€17.22M▼
Profit (loss) for the period to be appropriated9905€274.97M€17.22M▼
Appropriation of the result
Profit (loss) to be appropriated9906€838.29M€57.62M▼
Profit (loss) brought forward from the previous period14P€563.32M€40.40M▼
Profit to be distributed694/7€797.89M-
Return on contributions (dividend)694€797.89M-
Social balance
Average headcount (FTE)9087668.0620.7▼