Balance sheet
Code20242025
Assets
Total assets20/58€2.44M€2.55M▲
Formation expenses20€0€0=
Fixed assets21/28€855k€538k▼
Intangible fixed assets21€0€0=
Tangible fixed assets22/27€854k€537k▼
Land and buildings22€43k€38k▼
Plant, machinery and equipment23€11k€8k▼
Furniture and vehicles24€800k€491k▼
Leasing and similar rights25€0€0=
Other tangible fixed assets26€0€0=
Assets under construction and advance payments27€0€0=
Financial fixed assets28€725€725=
Current assets29/58€1.58M€2.01M▲
Amounts receivable after more than one year29€0€10k▲
Trade receivables290€0€0=
Other amounts receivable291€0€10k▲
Stocks and contracts in progress3€431k€1.22M▲
Stocks30/36€431k€1.22M▲
Contracts in progress37€0€0=
Amounts receivable within one year40/41€1.04M€767k▼
Trade receivables40€800k€437k▼
Other amounts receivable41€245k€330k▲
Current investments50/53€0€0=
Cash at bank and in hand54/58€103k€15k▼
Deferred charges and accrued income490/1€5k€0▼
Equity and liabilities
Total equity and liabilities10/49€2.44M€2.55M▲
Equity10/15€627k€738k▲
Contributions10/11€319k€319k=
Revaluation surpluses12€0€0=
Reserves13€264k€375k▲
Non-distributable reserves130/1€0€0=
Reserves not available under the articles1311€0€0=
Own shares acquired1312€0€0=
Financial assistance1313€0€0=
Other1319€0€0=
Tax-exempt reserves132€0€0=
Distributable reserves133€264k€375k▲
Profit (loss) carried forward14€44k€44k▲
Investment grants15€0€0=
Advance to shareholders on the distribution of net assets19€0€0=
Provisions and deferred taxes16€0€0=
Provisions for liabilities and charges160/5€0€0=
Pensions and similar obligations160€0€0=
Taxes161€0€0=
Major repairs and maintenance162€0€0=
Environmental obligations163€0€0=
Other liabilities and charges164/5€0€0=
Deferred taxes168€0€0=
Amounts payable17/49€1.81M€1.81M▼
Amounts payable after more than one year17€501k€308k▼
Financial debts170/4€501k€308k▼
Trade debts175€0€0=
Advances received on contracts in progress176€0€0=
Other amounts payable178/9€0€0=
Amounts payable within one year42/48€1.30M€1.49M▲
Current portion of amounts payable after more than one year42€194k€193k▼
Financial debts43€242k€201k▼
Credit institutions430/8€242k€101k▼
Other loans439€0€100k▲
Trade debts44€292k€449k▲
Suppliers440/4€292k€449k▲
Bills of exchange payable441€0€0=
Advances received on contracts in progress46€366k€205k▼
Taxes, remuneration and social security45€30k€118k▲
Taxes450/3€915€94k▲
Remuneration and social security454/9€29k€24k▼
Other amounts payable47/48€179k€320k▲
Accrued charges and deferred income492/3€9k€17k▲
Income statement
Code20242025
Non-recurring operating income76A-€10k
Remuneration, social security and pensions62€164k€209k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€306k€264k▼
Other operating charges640/8€46k€51k▲
Non-recurring operating charges66A€23k€25k▲
Gross operating margin9900€565k€765k▲
Operating profit (loss)9901€26k€216k▲
Financial income75/76B€63€5k▲
Recurring financial income75€63€5k▲
Financial charges65/66B€41k€48k▲
Recurring financial charges65€41k€48k▲
Profit (loss) for the period before taxes9903€-16k€173k▲
Income taxes67/77€605€62k▲
Profit (loss) for the period9904€-17k€111k▲
Profit (loss) for the period to be appropriated9905€-17k€111k▲
Appropriation of the result
Profit (loss) to be appropriated9906€44k€155k▲
Profit (loss) brought forward from the previous period14P€60k€44k▼
Transfer to equity691/2-€111k
To other reserves6921-€111k