Balance sheet
Code20242025
Assets
Total assets20/58€17.22M€22.60M▲
Fixed assets21/28€13.01M€19.35M▲
Intangible fixed assets21€1.77M€1.96M▲
Tangible fixed assets22/27€4.75M€9.46M▲
Land and buildings22€3.83M€8.90M▲
Plant, machinery and equipment23€543k€318k▼
Furniture and vehicles24€13k€7k▼
Leasing and similar rights25€362k€237k▼
Financial fixed assets28€6.49M€7.93M▲
Affiliated companies280/1€6.41M€7.85M▲
Participating interests280€6.41M€7.85M▲
Companies linked by participating interests282/3€80k€80k=
Participating interests282€80k€80k=
Current assets29/58€4.21M€3.25M▼
Amounts receivable after more than one year29€2.66M€2.20M▼
Other amounts receivable291€2.66M€2.20M▼
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€1.35M€810k▼
Trade receivables40€669k€33k▼
Other amounts receivable41€677k€778k▲
Cash at bank and in hand54/58€70k€61k▼
Deferred charges and accrued income490/1€140k€178k▲
Equity and liabilities
Total equity and liabilities10/49€17.22M€22.60M▲
Equity10/15€8.73M€15.69M▲
Contributions10/11€3.60M€3.60M=
Capital10€3.60M€3.60M=
Issued capital100€3.60M€3.60M=
Revaluation surpluses12€263k€7.01M▲
Reserves13€473k€486k▲
Non-distributable reserves130/1€232k€245k▲
Legal reserve130€232k€245k▲
Tax-exempt reserves132€58k€58k=
Distributable reserves133€183k€183k=
Profit (loss) carried forward14€4.15M€4.39M▲
Investment grants15€240k€200k▼
Amounts payable17/49€8.50M€6.91M▼
Amounts payable after more than one year17€5.64M€4.50M▼
Financial debts170/4€5.64M€4.50M▼
Subordinated loans170€1.42M€1.48M▲
Leasing and similar obligations172€49k€49k▲
Credit institutions173€4.17M€2.97M▼
Other amounts payable178/9€3k€3k=
Amounts payable within one year42/48€2.82M€2.41M▼
Current portion of amounts payable after more than one year42€1.39M€1.25M▼
Trade debts44€594k€310k▼
Suppliers440/4€594k€310k▼
Taxes, remuneration and social security45€151k€154k▲
Taxes450/3€25k€28k▲
Remuneration and social security454/9€125k€125k▲
Other amounts payable47/48€682k€696k▲
Accrued charges and deferred income492/3€37k€1k▼
Income statement
Code20242025
Operating income70/76A€2.50M€3.32M▲
Turnover70€2.32M€3.30M▲
Other operating income74€14k€18k▲
Non-recurring operating income76A€163k€0▼
Operating charges60/66A€2.70M€2.94M▲
Services and other goods61€612k€774k▲
Remuneration, social security and pensions62€875k€933k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.10M€1.16M▲
Other operating charges640/8€65k€80k▲
Non-recurring operating charges66A€44k€0▼
Operating profit (loss)9901€-197k€375k▲
Financial income75/76B€4.15M€180k▼
Recurring financial income75€4.15M€180k▼
Income from financial fixed assets750€3.95M€0▼
Income from current assets751€113k€139k▲
Other financial income752/9€91k€41k▼
Financial charges65/66B€331k€292k▼
Recurring financial charges65€331k€292k▼
Debt charges650€327k€290k▼
Other financial charges652/9€4k€2k▼
Profit (loss) for the period before taxes9903€3.63M€263k▼
Income taxes67/77€596€8k▲
Taxes670/3€596€8k▲
Tax adjustments and reversals of tax provisions77-€27
Profit (loss) for the period9904€3.63M€255k▼
Profit (loss) for the period to be appropriated9905€3.63M€255k▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.34M€4.41M▲
Profit (loss) brought forward from the previous period14P€715k€4.15M▲
Transfer to equity691/2€190k€13k▼
To the legal reserve6920€190k€13k▼
Social balance
Average headcount (FTE)908711.812.1▲