Balance sheet
Code20242025
Assets
Total assets20/58€4.40M€4.67M▲
Fixed assets21/28€3.28M€3.22M▼
Tangible fixed assets22/27€451k€390k▼
Land and buildings22€135k€124k▼
Plant, machinery and equipment23€172k€155k▼
Furniture and vehicles24€144k€111k▼
Financial fixed assets28€2.83M€2.83M=
Affiliated companies280/1€2.83M€2.83M=
Participating interests280€2.83M€2.83M=
Current assets29/58€1.12M€1.45M▲
Stocks and contracts in progress3€366k€350k▼
Stocks30/36€366k€350k▼
Raw materials and consumables30/31€148k€175k▲
Finished goods33€218k€175k▼
Amounts receivable within one year40/41€607k€872k▲
Trade receivables40€401k€390k▼
Other amounts receivable41€206k€482k▲
Cash at bank and in hand54/58€120k€204k▲
Deferred charges and accrued income490/1€27k€27k▼
Equity and liabilities
Total equity and liabilities10/49€4.40M€4.67M▲
Equity10/15€1.25M€1.59M▲
Contributions10/11€1.10M€1.10M=
Capital10€481k€1.10M▲
Issued capital100€481k€1.10M▲
Outside capital11€617k-
Share premium1100/10€617k-
Reserves13€148k€490k▲
Non-distributable reserves130/1€48k€65k▲
Legal reserve130€48k€65k▲
Distributable reserves133€100k€425k▲
Amounts payable17/49€3.16M€3.09M▼
Amounts payable after more than one year17€2.66M€2.45M▼
Financial debts170/4€2.66M€2.45M▼
Credit institutions173€2.66M€2.45M▼
Amounts payable within one year42/48€472k€610k▲
Current portion of amounts payable after more than one year42€206k€214k▲
Financial debts43-€86k
Credit institutions430/8-€86k
Trade debts44€209k€186k▼
Suppliers440/4€209k€186k▼
Taxes, remuneration and social security45€51k€56k▲
Taxes450/3€0-
Remuneration and social security454/9€51k€56k▲
Other amounts payable47/48€5k€68k▲
Accrued charges and deferred income492/3€26k€31k▲
Income statement
Code20242025
Operating income70/76A€2.20M€2.50M▲
Turnover70€1.98M€2.27M▲
Other operating income74€222k€227k▲
Non-recurring operating income76A€3k€10k▲
Operating charges60/66A€2.13M€2.40M▲
Goods for resale, raw materials and consumables60€798k€1.06M▲
Purchases600/8€695k€1.04M▲
Change in stocks: decrease (increase)609€103k€16k▼
Services and other goods61€527k€471k▼
Remuneration, social security and pensions62€726k€769k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€78k€89k▲
Other operating charges640/8€5k€6k▲
Operating profit (loss)9901€67k€109k▲
Financial income75/76B€6.54M€409k▼
Recurring financial income75€6.54M€409k▼
Income from financial fixed assets750€6.50M€400k▼
Income from current assets751€41k€6k▼
Other financial income752/9€2k€4k▲
Financial charges65/66B€86k€108k▲
Recurring financial charges65€86k€108k▲
Debt charges650€82k€108k▲
Other financial charges652/9€4k€163▼
Profit (loss) for the period before taxes9903€6.52M€411k▼
Income taxes67/77€6k€375▼
Taxes670/3€6k€375▼
Tax adjustments and reversals of tax provisions77€224€0▼
Profit (loss) for the period9904€6.52M€410k▼
Profit (loss) for the period to be appropriated9905€6.52M€410k▼
Appropriation of the result
Profit (loss) to be appropriated9906€6.52M€410k▼
Transfer from equity791/2€3.60M€0▼
From reserves792€3.60M€0▼
Transfer to equity691/2€68k€343k▲
To the legal reserve6920-€17k
To other reserves6921€68k€325k▲
Profit to be distributed694/7€10.05M€68k▼
Return on contributions (dividend)694€10.05M€0▼
Directors or managers695-€68k
Social balance
Average headcount (FTE)90879.08.8▼