Balance sheet
Code20242025
Assets
Total assets20/58€5.27M€5.74M▲
Fixed assets21/28€2.21M€2.00M▼
Intangible fixed assets21€48k€0▼
Tangible fixed assets22/27€2.12M€1.96M▼
Land and buildings22€1.54M€1.44M▼
Plant, machinery and equipment23€229k€252k▲
Furniture and vehicles24€109k€77k▼
Leasing and similar rights25€240k€188k▼
Financial fixed assets28€38k€41k▲
Current assets29/58€3.06M€3.74M▲
Amounts receivable after more than one year29€300k€300k=
Other amounts receivable291€300k€300k=
Stocks and contracts in progress3€617k€679k▲
Stocks30/36€617k€679k▲
Amounts receivable within one year40/41€1.39M€1.82M▲
Trade receivables40€1.11M€1.58M▲
Other amounts receivable41€286k€247k▼
Current investments50/53€200k€200k=
Cash at bank and in hand54/58€550k€741k▲
Deferred charges and accrued income490/1€2k€2k▼
Equity and liabilities
Total equity and liabilities10/49€5.27M€5.74M▲
Equity10/15€2.82M€3.46M▲
Contributions10/11€125k€125k=
Capital10€125k€125k=
Issued capital100€125k€125k=
Reserves13€2.64M€3.04M▲
Non-distributable reserves130/1€13k€13k=
Legal reserve130€13k€13k=
Tax-exempt reserves132€30k€30k=
Distributable reserves133€2.60M€3.00M▲
Profit (loss) carried forward14€49k€149k▲
Investment grants15-€145k
Amounts payable17/49€2.45M€2.28M▼
Amounts payable after more than one year17€1.57M€1.41M▼
Financial debts170/4€1.57M€1.41M▼
Amounts payable within one year42/48€851k€811k▼
Current portion of amounts payable after more than one year42€207k€210k▲
Trade debts44€55k€43k▼
Suppliers440/4€55k€43k▼
Taxes, remuneration and social security45€104k€100k▼
Taxes450/3€73k€67k▼
Remuneration and social security454/9€32k€33k▲
Other amounts payable47/48€485k€457k▼
Accrued charges and deferred income492/3€34k€66k▲
Income statement
Code20242025
Non-recurring operating income76A-€0
Remuneration, social security and pensions62€345k€330k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€307k€331k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-30k€93k▲
Other operating charges640/8€130k€80k▼
Non-recurring operating charges66A€574-
Gross operating margin9900€984k€1.35M▲
Operating profit (loss)9901€232k€521k▲
Financial income75/76B€84k€211k▲
Recurring financial income75€84k€196k▲
Non-recurring financial income76B-€15k
Financial charges65/66B€65k€64k▼
Recurring financial charges65€65k€64k▼
Profit (loss) for the period before taxes9903€251k€669k▲
Income taxes67/77€83k€169k▲
Profit (loss) for the period9904€168k€500k▲
Profit (loss) for the period to be appropriated9905€168k€500k▲
Appropriation of the result
Profit (loss) to be appropriated9906€249k€549k▲
Profit (loss) brought forward from the previous period14P€81k€49k▼
Transfer to equity691/2€200k€400k▲
To other reserves6921€200k€400k▲
Social balance
Average headcount (FTE)90879.18.3▼