Balance sheet
Code20242025
Assets
Total assets20/58€144.19M€154.04M▲
Fixed assets21/28€131.20M€144.79M▲
Tangible fixed assets22/27€2k€1k▼
Plant, machinery and equipment23€2k€1k▼
Financial fixed assets28€131.20M€144.79M▲
Affiliated companies280/1€89.85M€90.64M▲
Participating interests280€70.71M€72.17M▲
Amounts receivable281€19.14M€18.46M▼
Other financial fixed assets284/8€41.35M€54.15M▲
Shares284€41.35M€54.15M▲
Current assets29/58€12.99M€9.25M▼
Stocks and contracts in progress3€170k€0▼
Contracts in progress37€170k€0▼
Amounts receivable within one year40/41€2.45M€2.86M▲
Trade receivables40€420k€407k▼
Other amounts receivable41€2.03M€2.45M▲
Current investments50/53€9.23M€4.50M▼
Other investments51/53€9.23M€4.50M▼
Cash at bank and in hand54/58€331k€1.89M▲
Deferred charges and accrued income490/1€808k€8k▼
Equity and liabilities
Total equity and liabilities10/49€144.19M€154.04M▲
Equity10/15€129.19M€136.78M▲
Contributions10/11€2.36M€2.36M=
Capital10€2.36M€2.36M=
Issued capital100€2.36M€2.36M=
Revaluation surpluses12€43.99M€52.21M▲
Reserves13€236k€236k=
Non-distributable reserves130/1€236k€236k=
Legal reserve130€236k€236k=
Profit (loss) carried forward14€82.60M€81.97M▼
Amounts payable17/49€15.00M€17.26M▲
Amounts payable after more than one year17€7.02M€11.02M▲
Financial debts170/4€7.02M€11.02M▲
Subordinated loans170€7.02M€11.02M▲
Amounts payable within one year42/48€7.03M€5.20M▼
Trade debts44€2k€4k▲
Suppliers440/4€2k€4k▲
Taxes, remuneration and social security45€48k€38k▼
Taxes450/3€18k€7k▼
Remuneration and social security454/9€30k€31k▲
Other amounts payable47/48€6.98M€5.16M▼
Accrued charges and deferred income492/3€948k€1.04M▲
Income statement
Code20242025
Operating income70/76A€432k€446k▲
Turnover70€661k€604k▼
Change in stocks of work in progress, finished goods and contracts in progress71€-240k€-170k▲
Other operating income74€12k€12k▲
Operating charges60/66A€416k€446k▲
Goods for resale, raw materials and consumables60€12k€8k▼
Purchases600/8€12k€8k▼
Services and other goods61€65k€85k▲
Remuneration, social security and pensions62€337k€351k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€474€474=
Other operating charges640/8€1k€1k▼
Operating profit (loss)9901€16k€659▼
Financial income75/76B€3.02M€1.97M▼
Recurring financial income75€3.02M€1.92M▼
Income from financial fixed assets750€0€1.71M▲
Income from current assets751€2.99M€219k▼
Other financial income752/9€26k€0▼
Non-recurring financial income76B€453€46k▲
Financial charges65/66B€1.32M€1.15M▼
Recurring financial charges65€399k€1.09M▲
Debt charges650€840k€1.02M▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-571k€0▲
Other financial charges652/9€130k€69k▼
Non-recurring financial charges66B€920k€65k▼
Profit (loss) for the period before taxes9903€1.71M€819k▼
Income taxes67/77€30k€22k▼
Taxes670/3€30k€22k▼
Profit (loss) for the period9904€1.68M€798k▼
Profit (loss) for the period to be appropriated9905€1.68M€798k▼
Appropriation of the result
Profit (loss) to be appropriated9906€84.03M€83.40M▼
Profit (loss) brought forward from the previous period14P€82.35M€82.60M▲
Profit to be distributed694/7€1.43M€1.43M=
Return on contributions (dividend)694€1.43M€1.43M=
Social balance
Average headcount (FTE)90873.73.7=