Balance sheet
Code20242025
Assets
Total assets20/58€46.03M€43.48M▼
Fixed assets21/28€35.73M€35.79M▲
Intangible fixed assets21€102k€90k▼
Tangible fixed assets22/27€35.62M€35.30M▼
Land and buildings22€22.21M€22.59M▲
Plant, machinery and equipment23€11.38M€11.77M▲
Furniture and vehicles24€344k€322k▼
Leasing and similar rights25€680€206▼
Other tangible fixed assets26€10k€9k▼
Assets under construction and advance payments27€1.68M€617k▼
Financial fixed assets28-€400k
Current assets29/58€10.31M€7.69M▼
Stocks and contracts in progress3€2.58M€3.11M▲
Stocks30/36€2.58M€3.11M▲
Amounts receivable within one year40/41€4.86M€4.14M▼
Trade receivables40€681k€1.44M▲
Other amounts receivable41€4.18M€2.70M▼
Cash at bank and in hand54/58€2.67M€310k▼
Deferred charges and accrued income490/1€200k€132k▼
Equity and liabilities
Total equity and liabilities10/49€46.03M€43.48M▼
Equity10/15€17.38M€13.85M▼
Contributions10/11€18.99M€18.99M=
Capital10€18.99M€18.99M=
Issued capital100€18.99M€18.99M=
Reserves13€730k€730k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€427k€427k=
Distributable reserves133€298k€298k=
Profit (loss) carried forward14€-6.31M€-9.45M▼
Investment grants15€3.97M€3.58M▼
Amounts payable17/49€28.65M€29.63M▲
Amounts payable after more than one year17€18.97M€22.82M▲
Financial debts170/4€18.97M€17.31M▼
Other amounts payable178/9-€5.51M
Amounts payable within one year42/48€9.62M€6.59M▼
Current portion of amounts payable after more than one year42€1.62M€1.67M▲
Financial debts43-€2.00M
Credit institutions430/8-€2.00M
Trade debts44€1.10M€2.13M▲
Suppliers440/4€1.10M€2.13M▲
Advances received on contracts in progress46-€171k
Taxes, remuneration and social security45€189k€203k▲
Taxes450/3€13k€15k▲
Remuneration and social security454/9€176k€187k▲
Other amounts payable47/48€6.71M€419k▼
Accrued charges and deferred income492/3€60k€227k▲
Income statement
Code20242025
Non-recurring operating income76A€7k€0▼
Remuneration, social security and pensions62€1.02M€1.11M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3.18M€3.59M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-6k€0▲
Other operating charges640/8€160k€151k▼
Non-recurring operating charges66A€30k€0▼
Gross operating margin9900€1.11M€2.28M▲
Operating profit (loss)9901€-3.27M€-2.57M▲
Financial income75/76B€119k€424k▲
Recurring financial income75€119k€424k▲
Financial charges65/66B€734k€993k▲
Recurring financial charges65€734k€993k▲
Non-recurring financial charges66B€0-
Profit (loss) for the period before taxes9903€-3.89M€-3.14M▲
Income taxes67/77€1k€2k▲
Profit (loss) for the period9904€-3.89M€-3.14M▲
Transfer from tax-exempt reserves789€298k€0▼
Profit (loss) for the period to be appropriated9905€-3.59M€-3.14M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-6.01M€-9.45M▼
Profit (loss) brought forward from the previous period14P€-2.42M€-6.31M▼
Transfer to equity691/2€298k€0▼
To other reserves6921€298k€0▼
Social balance
Average headcount (FTE)908715.215.1▼