Balance sheet
Code20242025
Assets
Total assets20/58€16.43M€17.80M▲
Fixed assets21/28€236k€175k▼
Tangible fixed assets22/27€231k€170k▼
Land and buildings22€75k€70k▼
Furniture and vehicles24€155k€100k▼
Financial fixed assets28€5k€5k=
Other financial fixed assets284/8€5k€5k=
Amounts receivable and cash guarantees285/8€5k€5k=
Current assets29/58€16.19M€17.63M▲
Amounts receivable after more than one year29€2.19M€2.76M▲
Other amounts receivable291€2.19M€2.76M▲
Amounts receivable within one year40/41€5.58M€4.92M▼
Trade receivables40€4.36M€3.79M▼
Other amounts receivable41€1.22M€1.13M▼
Current investments50/53€5.58M€4.54M▼
Other investments51/53€5.58M€4.54M▼
Cash at bank and in hand54/58€2.84M€5.38M▲
Deferred charges and accrued income490/1€4k€25k▲
Equity and liabilities
Total equity and liabilities10/49€16.43M€17.80M▲
Equity10/15€12.03M€12.77M▲
Contributions10/11€15k€15k=
Reserves13€12.02M€12.75M▲
Tax-exempt reserves132€743k€1.48M▲
Distributable reserves133€11.28M€11.28M=
Profit (loss) carried forward14€55€745▲
Provisions and deferred taxes16€258k-
Provisions for liabilities and charges160/5€258k-
Other liabilities and charges164/5€258k-
Amounts payable17/49€4.14M€5.03M▲
Amounts payable within one year42/48€4.08M€5.03M▲
Financial debts43€203k€50k▼
Credit institutions430/8€203k€50k▼
Trade debts44€2.93M€3.90M▲
Suppliers440/4€2.93M€3.90M▲
Taxes, remuneration and social security45€770k€846k▲
Taxes450/3€187k€254k▲
Remuneration and social security454/9€583k€593k▲
Other amounts payable47/48€175k€235k▲
Accrued charges and deferred income492/3€62k€101▼
Income statement
Code20242025
Operating income70/76A€11.35M€12.86M▲
Turnover70€11.20M€12.38M▲
Other operating income74€154k€476k▲
Non-recurring operating income76A€2k€1k▼
Operating charges60/66A€10.49M€12.02M▲
Services and other goods61€5.58M€6.96M▲
Remuneration, social security and pensions62€4.55M€4.93M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€79k€86k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€258k€-258k▼
Other operating charges640/8€17k€17k▼
Non-recurring operating charges66A€8k€287k▲
Operating profit (loss)9901€859k€840k▼
Financial income75/76B€215k€347k▲
Recurring financial income75€215k€347k▲
Income from current assets751€215k€251k▲
Other financial income752/9€2€96k▲
Financial charges65/66B€-46k€-51k▼
Recurring financial charges65€-46k€-51k▼
Debt charges650€12k€7k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-66k€-68k▼
Other financial charges652/9€9k€10k▲
Profit (loss) for the period before taxes9903€1.12M€1.24M▲
Income taxes67/77€290k€416k▲
Taxes670/3€309k€416k▲
Tax adjustments and reversals of tax provisions77€19k-
Profit (loss) for the period9904€830k€822k▼
Transfer from tax-exempt reserves789€105k-
Transfer to tax-exempt reserves689€379k€737k▲
Profit (loss) for the period to be appropriated9905€557k€85k▼
Appropriation of the result
Profit (loss) to be appropriated9906€558k€85k▼
Profit (loss) brought forward from the previous period14P€803€55▼
Transfer to equity691/2€472k-
To other reserves6921€472k-
Profit to be distributed694/7€85k€85k▼
Employees696€85k€85k▼
Social balance
Average headcount (FTE)908756.458.3▲