Average number of staff in FTE
9087
31,6 FTE
35,2 FTE
38,2 FTE
35,1 FTE
Turnover (optional)
70
15,021,847
22,209,813
24,506,087
20,315,095
Profit/loss of the period
(+/-)
9904
125,593
933,163
1,802,862
1,580,573
Starting date of the financial year
01-04-2023
01-04-2022
01-04-2021
01-04-2020
Closing date of the financial year
31-12-2023
31-03-2023
31-03-2022
31-03-2021
Date of the Annual General Meeting
30-07-2024
30-09-2023
26-09-2022
28-09-2021
Publication date
31-07-2024
30-10-2023
28-10-2022
28-10-2021
Balance type
Full
Full
Full
Full
Taxonomie
2022.F
2022.F
2022.F
2021.F
Tangible assets
22/27
2,286,758
2,323,943
2,113,943
2,232,163
Land and buildings
22
602,562
615,561
550,441
371,113
Plant, machinery and equipment
23
381,052
355,017
268,263
301,457
Furniture and vehicles
24
563,955
518,605
327,716
449,164
Leasing and other similar rights
25
735,374
829,874
955,874
1,081,874
Other tangible assets
26
3,815
4,886
11,648
28,555
Assets under construction and advance payment
27
Financial assets
28
53,055
53,055
46,450
33,055
Affiliated companies
280/1
53,055
53,055
46,450
33,055
Participating interests
280
13,055
13,055
13,055
13,055
Amounts receivable
281
40,000
40,000
33,395
20,000
Other companies linked by participating interests
282/3
Participating interests
282
Other financial assets
284/8
Amounts receivable and cash guarentees
285/8
Amounts receivable after more than one year
29
504,357
504,357
503,103
346,900
Other amounts receivable
291
504,357
504,357
503,103
346,900
Stocks and contracts in progress
3
3,782,408
4,194,236
4,492,137
3,821,114
Stocks
30/36
3,782,408
4,194,236
4,492,137
3,821,114
Raw materials and auxiliary materials
30/31
Commodities
34
3,782,408
4,194,236
4,492,137
3,821,114
Real estate intended for sale
35
Amounts receivable within one year
40/41
411,210
389,487
320,456
216,500
Trade receivables
40
309,205
337,483
320,456
131,840
Other amounts receivable
41
102,004
52,004
84,661
Investments
50/53
599,000
Other Investments
51/53
599,000
Cash & equivalent
54/58
383,129
1,491,259
1,621,129
2,077,508
Adjustment accounts
490/1
40,385
81,329
62,141
33,718
Contribution / capital
10/11
199,121
199,121
199,121
199,121
Capital
10
199,121
199,121
199,121
199,121
Issued capital
100
199,121
199,121
199,121
199,121
Other, not included into capital
11
Gain from revaluation of assets
12
Reserves
13
3,640,906
3,515,313
2,982,150
2,279,443
Reserves not available for distribution
130/1
19,912
19,912
19,912
19,912
Legal Reserve
130
19,912
19,912
19,912
19,912
Reserves not available statutorily
1311
Purchase of own shares
1312
Untaxed reserves
132
22,608
22,608
22,608
22,608
Reserves available for distribution
133
3,598,386
3,472,793
2,939,631
2,236,923
Profit/loss to be carried forward
(+/-)
14
Advance to shareholders on the distribution of net assets
19
Provision for liabilities and charges
160/5
Pensions and similar obligations
160
Major repairs and maintenance
162
Environmental obligations
163
Other liabilities and charges
164/5
Amounts payable after more than one year
17
1,196,366
1,343,735
1,331,903
1,619,619
Financial debts
170/4
1,196,366
1,343,735
1,331,903
1,619,619
Leasing and other similar obligations
172
891,464
1,009,128
1,158,406
1,299,433
Credit institutions
173
304,901
334,607
173,496
320,186
Bills of exchange payable
1751
Prepayments received on orders
176
Other amounts payable
178/9
Amounts payable within one year
42/48
2,756,515
3,591,670
4,347,141
4,500,712
One year falling due within one year
42
279,105
287,560
287,716
431,287
Financial debts
43
150,000
150,000
Credit institutions
430/8
150,000
150,000
Trade debts
44
982,181
732,639
846,185
1,285,350
Suppliers
440/4
982,181
732,639
846,185
1,285,350
Bills of exchange payable
441
Prepayments received on orders
46
1,147,434
1,481,959
1,754,061
1,632,177
Taxes, remuneration and social security
45
347,795
539,511
605,915
488,634
Taxes
450/3
179,959
282,560
328,760
219,467
Wages and social security
454/9
167,836
256,951
277,155
269,167
Other amounts payable
47/48
400,000
703,265
663,265
Adjustment accounts
492/3
267,395
387,828
299,043
162,064
Operating income
70/76a
15,098,420
22,263,617
24,568,364
20,419,321
Turnover (optional)
70
15,021,847
22,209,813
24,506,087
20,315,095
Stocks of finished goods and work and contracts in progress: increase (decrease)
(+/-)
71
Own construction capitalized
72
Other operating income
74
75,577
52,584
61,093
101,666
Non-recurring operating income
76a
995
1,220
1,185
2,561
Operating charges
60/66a
14,933,858
21,121,816
22,376,719
18,484,295
Raw materials
60
8,767,091
12,894,371
14,462,201
11,993,667
Purchases
600/8
8,355,263
12,596,470
15,133,224
12,603,110
Stocks: decrease (increase)
(+/-)
609
411,828
297,901
-671,023
-609,443
Services and other goods
61
4,478,558
5,850,138
5,501,674
4,501,879
Remuneration, social security and pensions
(+/-)
62
1,302,395
1,901,348
1,879,200
1,501,774
Amortisations of and other amounts written down on formation expenses, intangible and tangible fixed assets
630
342,609
428,255
425,496
405,547
Amounts written down on stocks, contracts in progress and trade debtors: additions (write-backs)
(+/-)
631/4
Provisions for liabilities and charges: appropriations (uses and write-backs)
(+/-)
635/8
Other operating charge
640/8
43,206
47,704
108,148
81,428
Operating charges reported as assets under restructuring costs
(-)
649
Non-recurring operating charges
66a
Operating profit/loss
(+/-)
9901a
164,562
1,141,801
2,191,645
1,935,026
Financial income
75/76b
86,430
93,748
92,295
64,521
Recurring financial income
75
86,430
93,748
92,295
64,521
Income from financial fixed assets
750
83,906
89,648
83,395
55,716
Income from current assets
751
2,504
1,254
1,203
1,603
Other financial income
752/9
19
2,846
7,696
7,202
Non-recurring financial income
76b
Financial charges
65/66b
98,918
129,390
119,599
125,359
Recurring financial charges
65
98,918
129,390
119,599
125,359
Debt charges
650
98,825
129,305
119,260
124,311
Amounts written down on current assets other than stocks, contracts in progress and trade debtors: additions (write-backs)
(+/-)
651
Other financial charges
652/9
93
86
339
1,048
Non-recurring financial charges
66b
Profit/loss for the period before taxes
(+/-)
9903
152,074
1,106,159
2,164,342
1,874,188
Transfer from deferred taxes
(+)
780
Transfer to deferred taxes
(-)
680
Income taxes on result
(+/-)
67/77
26,481
172,996
361,480
293,615
Taxes
670/3
26,481
172,996
361,480
295,343
Profit/loss of the period
77
1,728
Profit/loss of the period
(+/-)
9904
125,593
933,163
1,802,862
1,580,573
Transfer from untaxed reserves
789
Transfer to untaxed reserves
689
Profit(loss) of the period available for appropriation
(+/-)
9905
125,593
933,163
1,802,862
1,580,573
Profit(loss) to be appropriated
(+/-)
9906
125,593
933,163
1,802,862
1,580,573
Profit(loss) of the period available for appropriation
(+/-)
9905
125,593
933,163
1,802,862
1,580,573
Profit(loss) of the preceding period brought forward
(+/-)
14p
Transfers from equity
791/2
400,154
to legal reserve
792
400,154
Appropriations
691/2
125,593
533,163
1,102,862
120,266
to capital and share premium account
691
to other reserves
6921
125,593
533,163
1,102,862
120,266
Profit/loss to be carried forward
(+/-)
14
Intervention of partners in the loss
794
Profit to be distributed
694/7
400,000
1,100,154
1,460,308
Return on capital
694
400,154
800,308
Administrators or managers
695
400,000
700,000
660,000
Gross margin on sales
(%)
3,35
7,05
10,65
11,47
Net margin on sales
(%)
1,08
5,12
8,92
9,48
Net return on equity, after taxes
(%)
3,27
25,12
56,67
63,77
Gross return on total fixed assets, before taxes and cost on debts
(%)
7,36
18,41
29,58
27,47
Net return on total fixed assets, before taxes and cost on debts
(%)
3,11
13,67
24,94
22,84
Cash Flow
468,202
1,361,418
2,228,358
1,986,120
Cash flow / Equity
(%)
12,19
36,65
70,05
80,13
Net operating capital (EUR)
2,192,222
2,176,814
1,849,678
1,486,065
DNet operating capital requirement (EUR)
(-)
1,210,092
835,555
378,549
-591,443
Net cash position (EUR)
982,129
1,341,259
1,471,129
2,077,508
Net cash position ratio
(%)
13,48
17,12
18,22
26,77
Current ratio
1.73
1.55
1.40
1.32
Acid ratio
0.51
0.52
0.45
0.51
Days Sales Outstanding (DSO)
6.00
4.00
4.00
2.00
Days Payables Outstanding (DPO)
23.00
12.00
12.00
20.00
Turnover stock supplies and raw materials
2.32
3.07
3.22
3.14
Turnover stock work-in-progress and finished goods
Equity/Total liabilities
(%)
47,64
41,10
34,73
28,29
Self-financing ratio
(%)
45,17
38,90
32,56
26,02
Added value (EUR)
9800
1,851,776
3,517,888
4,590,804
3,892,414
Added value per member of staff (in EUR)
58,601
99,940
120,178
110,895
Added value / Operating income
(%)
12,27
15,80
18,70
19,09
Added value / Gross tangible assets
(%)
35,40
67,83
93,84
82,15
Staff costs / Added value
(%)
70,33
54,05
40,93
38,58
Depreciations, devaluations and provisions for liabilities and charges / Added value
(%)
18,50
12,17
9,27
10,42
Debt charges / Added value
(%)
5,34
3,68
2,61
3,22
Average number of staff in FTE
9087
31,6 FTE
35,2 FTE
38,2 FTE
35,1 FTE