Balance sheet
Code20222023
Assets
Total assets20/58€45.44M€63.82M▲
Fixed assets21/28€15.69M€14.66M▼
Intangible fixed assets21€423k€474k▲
Tangible fixed assets22/27€15.27M€14.19M▼
Land and buildings22€125k€105k▼
Plant, machinery and equipment23€13.33M€11.28M▼
Furniture and vehicles24€40k€20k▼
Assets under construction and advance payments27€1.77M€2.79M▲
Current assets29/58€29.75M€49.15M▲
Amounts receivable after more than one year29-€1
Other amounts receivable291-€1
Stocks and contracts in progress3€29.06M€19.08M▼
Stocks30/36€29.06M€19.08M▼
Raw materials and consumables30/31€13.11M€7.75M▼
Finished goods33€3.97M€3.26M▼
Goods purchased for resale34€11.98M€8.06M▼
Amounts receivable within one year40/41€536k€4.06M▲
Trade receivables40€196k€3.99M▲
Other amounts receivable41€341k€66k▼
Current investments50/53-€25.99M
Other investments51/53-€25.99M
Cash at bank and in hand54/58€9-
Deferred charges and accrued income490/1€158k€32k▼
Equity and liabilities
Total equity and liabilities10/49€45.44M€63.82M▲
Equity10/15€26.02M€39.83M▲
Contributions10/11€10.17M€10.17M=
Capital10€10.17M€10.17M=
Issued capital100€10.17M€10.17M=
Reserves13€1.02M€1.02M=
Non-distributable reserves130/1€1.02M€1.02M=
Legal reserve130€1.02M€1.02M=
Profit (loss) carried forward14€14.83M€28.64M▲
Provisions and deferred taxes16€1.93M€2.48M▲
Provisions for liabilities and charges160/5€1.93M€2.48M▲
Pensions and similar obligations160€1.93M€2.48M▲
Amounts payable17/49€17.48M€21.51M▲
Amounts payable within one year42/48€17.48M€21.49M▲
Financial debts43€3.26M€7k▼
Credit institutions430/8-€7k
Other loans439€3.26M-
Trade debts44€7.28M€12.03M▲
Suppliers440/4€7.28M€12.03M▲
Taxes, remuneration and social security45€6.93M€9.12M▲
Taxes450/3€1.68M€4.57M▲
Remuneration and social security454/9€5.25M€4.55M▼
Other amounts payable47/48€11k€325k▲
Accrued charges and deferred income492/3-€21k
Income statement
Code20222023
Operating income70/76A€191.50M€220.16M▲
Turnover70€201.02M€219.28M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-12.07M€-6.21M▲
Own construction capitalised72€498k€142k▼
Other operating income74€2.06M€6.93M▲
Non-recurring operating income76A€675€20k▲
Operating charges60/66A€170.99M€202.15M▲
Goods for resale, raw materials and consumables60€120.36M€147.43M▲
Purchases600/8€140.06M€143.81M▲
Change in stocks: decrease (increase)609€-19.70M€3.62M▲
Services and other goods61€33.56M€31.29M▼
Remuneration, social security and pensions62€17.11M€17.60M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.36M€2.58M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-763k€152k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-2.84M€836k▲
Other operating charges640/8€1.05M€1.44M▲
Non-recurring operating charges66A€158k€836k▲
Operating profit (loss)9901€20.52M€18.01M▼
Financial income75/76B€298k€1.87M▲
Recurring financial income75€298k€1.87M▲
Income from current assets751€29k€369k▲
Other financial income752/9€269k€1.50M▲
Financial charges65/66B€2.68M€672k▼
Recurring financial charges65€2.68M€672k▼
Debt charges650€6k€7k▲
Other financial charges652/9€2.68M€665k▼
Profit (loss) for the period before taxes9903€18.13M€19.21M▲
Income taxes67/77€4.19M€5.40M▲
Taxes670/3€4.64M€5.40M▲
Tax adjustments and reversals of tax provisions77€445k-
Profit (loss) for the period9904€13.94M€13.81M▼
Profit (loss) for the period to be appropriated9905€13.94M€13.81M▼
Appropriation of the result
Profit (loss) to be appropriated9906€14.83M€28.64M▲
Profit (loss) brought forward from the previous period14P€893k€14.83M▲
Social balance
Average headcount (FTE)9087123.7128.2▲