Balance sheet
Code20242025
Assets
Total assets20/58€2.13B€2.13B▲
Fixed assets21/28€182.10M€174.39M▼
Intangible fixed assets21€492k€449k▼
Tangible fixed assets22/27€179.55M€173.94M▼
Land and buildings22€171.55M€166.82M▼
Furniture and vehicles24€320k€255k▼
Other tangible fixed assets26€3.13M€3.13M=
Assets under construction and advance payments27€4.55M€3.72M▼
Financial fixed assets28€2.06M€1k▼
Other financial fixed assets284/8€2.06M€1k▼
Shares284€6€6=
Amounts receivable and cash guarantees285/8€2.06M€1k▼
Current assets29/58€1.94B€1.95B▲
Amounts receivable after more than one year29€1.54B€1.57B▲
Trade receivables290€1.49B€1.53B▲
Other amounts receivable291€47.20M€46.20M▼
Stocks and contracts in progress3€110.03M€124.63M▲
Stocks30/36€110.03M€124.63M▲
Property held for sale35€110.03M€124.63M▲
Amounts receivable within one year40/41€68.21M€81.97M▲
Trade receivables40€65.76M€80.51M▲
Other amounts receivable41€2.45M€1.46M▼
Current investments50/53€125.00M€128.13M▲
Other investments51/53€125.00M€128.13M▲
Cash at bank and in hand54/58€98.97M€42.69M▼
Deferred charges and accrued income490/1€4.33M€3.77M▼
Equity and liabilities
Total equity and liabilities10/49€2.13B€2.13B▲
Equity10/15€304.65M€302.54M▼
Contributions10/11€2.50M€2.50M=
Reserves13€178.30M€182.47M▲
Non-distributable reserves130/1€178.30M€182.47M▲
Reserves not available under the articles1311€178.30M€182.47M▲
Profit (loss) carried forward14€0-
Investment grants15€123.85M€117.58M▼
Provisions and deferred taxes16€16.76M€16.11M▼
Provisions for liabilities and charges160/5€10.25M€9.93M▼
Pensions and similar obligations160€7.72M€7.25M▼
Major repairs and maintenance162€2.52M€1.96M▼
Other liabilities and charges164/5€14k€714k▲
Deferred taxes168€6.52M€6.19M▼
Amounts payable17/49€1.81B€1.81B▲
Amounts payable after more than one year17€1.59B€1.60B▲
Financial debts170/4€1.54B€1.55B▲
Unsubordinated bonds171€62.01M€48.04M▼
Credit institutions173€1.41B€1.43B▲
Other loans174€65.94M€62.62M▼
Other amounts payable178/9€57.67M€57.67M=
Amounts payable within one year42/48€137.38M€133.18M▼
Current portion of amounts payable after more than one year42€116.85M€121.19M▲
Trade debts44€17.80M€8.72M▼
Suppliers440/4€17.80M€8.72M▼
Taxes, remuneration and social security45€2.28M€2.67M▲
Taxes450/3€568k€1.04M▲
Remuneration and social security454/9€1.71M€1.62M▼
Other amounts payable47/48€456k€596k▲
Accrued charges and deferred income492/3€73.75M€73.48M▼
Income statement
Code20242025
Operating income70/76A€23.33M€23.44M▲
Turnover70€26.85M€48.37M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-9.35M€-32.86M▼
Other operating income74€5.84M€7.93M▲
Non-recurring operating income76A-€10k
Operating charges60/66A€31.59M€34.70M▲
Goods for resale, raw materials and consumables60€137k€118k▼
Purchases600/8€56.43M€47.58M▼
Change in stocks: decrease (increase)609€-56.30M€-47.46M▲
Services and other goods61€7.15M€7.45M▲
Remuneration, social security and pensions62€14.35M€14.62M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€8.03M€8.70M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€984k€494k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-934k€-321k▲
Other operating charges640/8€1.86M€2.06M▲
Non-recurring operating charges66A-€1.58M
Operating profit (loss)9901€-8.26M€-11.26M▼
Financial income75/76B€58.10M€57.68M▼
Recurring financial income75€58.10M€57.68M▼
Income from current assets751€8.28M€4.42M▼
Other financial income752/9€49.83M€53.26M▲
Financial charges65/66B€40.77M€42.37M▲
Recurring financial charges65€40.77M€42.37M▲
Debt charges650€40.65M€42.25M▲
Other financial charges652/9€126k€115k▼
Profit (loss) for the period before taxes9903€9.07M€4.05M▼
Transfer from deferred taxes780€1.33M€893k▼
Transfer to deferred taxes680€205k€563k▲
Income taxes67/77€484k€223k▼
Taxes670/3€485k€223k▼
Tax adjustments and reversals of tax provisions77€542-
Profit (loss) for the period9904€9.71M€4.16M▼
Profit (loss) for the period to be appropriated9905€9.71M€4.16M▼
Appropriation of the result
Profit (loss) to be appropriated9906€9.71M€4.16M▼
Profit (loss) brought forward from the previous period14P€0-
Transfer from equity791/2-€4.28M
From reserves792-€4.28M
Transfer to equity691/2€9.71M€8.44M▼
To other reserves6921€9.71M€8.44M▼
Social balance
Average headcount (FTE)9087162.0161.0▼