Balance sheet
Code20242025
Assets
Total assets20/58€1.72M€1.43M▼
Fixed assets21/28€254k€224k▼
Intangible fixed assets21€0-
Tangible fixed assets22/27€254k€223k▼
Land and buildings22€155k€151k▼
Plant, machinery and equipment23€67k€38k▼
Furniture and vehicles24€32k€34k▲
Financial fixed assets28-€370
Current assets29/58€1.47M€1.21M▼
Stocks and contracts in progress3€292k€378k▲
Stocks30/36€292k€378k▲
Amounts receivable within one year40/41€273k€237k▼
Trade receivables40€250k€225k▼
Other amounts receivable41€24k€12k▼
Current investments50/53€0-
Cash at bank and in hand54/58€904k€590k▼
Deferred charges and accrued income490/1-€3k
Equity and liabilities
Total equity and liabilities10/49€1.72M€1.43M▼
Equity10/15€1.55M€1.18M▼
Contributions10/11€700k€700k=
Capital10€700k€700k=
Issued capital100€700k€700k=
Reserves13€70k€70k=
Non-distributable reserves130/1€70k€70k=
Legal reserve130€70k€70k=
Profit (loss) carried forward14€785k€405k▼
Provisions and deferred taxes16€7k€10k▲
Provisions for liabilities and charges160/5€7k€10k▲
Environmental obligations163-€0
Other liabilities and charges164/5€7k€10k▲
Amounts payable17/49€162k€247k▲
Amounts payable within one year42/48€162k€247k▲
Trade debts44€104k€197k▲
Suppliers440/4€104k€197k▲
Taxes, remuneration and social security45€58k€50k▼
Taxes450/3€12k€15k▲
Remuneration and social security454/9€46k€35k▼
Other amounts payable47/48€0-
Income statement
Code20242025
Remuneration, social security and pensions62€323k€307k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€76k€51k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-57€90k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-4k€3k▲
Other operating charges640/8€45k€46k▲
Non-recurring operating charges66A€0-
Gross operating margin9900€563k€662k▲
Operating profit (loss)9901€123k€165k▲
Financial income75/76B€15k€3k▼
Recurring financial income75€15k€3k▼
Financial charges65/66B€13k€13k▼
Recurring financial charges65€13k€13k▼
Profit (loss) for the period before taxes9903€125k€155k▲
Income taxes67/77€146€35k▲
Profit (loss) for the period9904€125k€120k▼
Profit (loss) for the period to be appropriated9905€125k€120k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.58M€905k▼
Profit (loss) brought forward from the previous period14P€1.46M€785k▼
Profit to be distributed694/7€800k€500k▼
Return on contributions (dividend)694€800k€500k▼
Social balance
Average headcount (FTE)90876.96.8▼