Balance sheet
Code20242025
Assets
Total assets20/58€11.29M€11.81M▲
Fixed assets21/28€6.06M€6.79M▲
Tangible fixed assets22/27€4.95M€5.68M▲
Land and buildings22€4.88M€5.65M▲
Plant, machinery and equipment23-€894
Furniture and vehicles24€70k€23k▼
Financial fixed assets28€1.11M€1.11M=
Current assets29/58€5.23M€5.02M▼
Amounts receivable after more than one year29€2.12M€2.14M▲
Trade receivables290€1k€2k▲
Other amounts receivable291€2.11M€2.14M▲
Amounts receivable within one year40/41€1.35M€946k▼
Trade receivables40€41k€38k▼
Other amounts receivable41€1.31M€908k▼
Current investments50/53€1.18M€1.71M▲
Cash at bank and in hand54/58€497k€92k▼
Deferred charges and accrued income490/1€90k€132k▲
Equity and liabilities
Total equity and liabilities10/49€11.29M€11.81M▲
Equity10/15€6.72M€5.39M▼
Contributions10/11€65k€65k=
Capital10€65k€65k=
Issued capital100€65k€65k=
Reserves13€6.65M€5.32M▼
Non-distributable reserves130/1€7k€7k=
Legal reserve130€7k€7k=
Tax-exempt reserves132€667k€825k▲
Distributable reserves133€5.97M€4.49M▼
Profit (loss) carried forward14€0€0=
Investment grants15€4k€3k▼
Provisions and deferred taxes16€222k€275k▲
Deferred taxes168€222k€275k▲
Amounts payable17/49€4.35M€6.14M▲
Amounts payable after more than one year17€3.38M€4.12M▲
Financial debts170/4€174k€452k▲
Other amounts payable178/9€3.20M€3.67M▲
Amounts payable within one year42/48€964k€2.01M▲
Current portion of amounts payable after more than one year42€101k€198k▲
Trade debts44€75k€16k▼
Suppliers440/4€75k€16k▼
Taxes, remuneration and social security45€90k€123k▲
Taxes450/3€74k€112k▲
Remuneration and social security454/9€16k€11k▼
Other amounts payable47/48€698k€1.67M▲
Accrued charges and deferred income492/3€9k€7k▼
Income statement
Code20242025
Non-recurring operating income76A€105k€264k▲
Remuneration, social security and pensions62€109k€58k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€234k€259k▲
Other operating charges640/8€43k€33k▼
Non-recurring operating charges66A-€14k
Gross operating margin9900€529k€675k▲
Operating profit (loss)9901€143k€310k▲
Financial income75/76B€100k€182k▲
Recurring financial income75€100k€182k▲
Financial charges65/66B€158k€260k▲
Recurring financial charges65€158k€260k▲
Profit (loss) for the period before taxes9903€85k€232k▲
Transfer from deferred taxes780€14k€13k▼
Transfer to deferred taxes680-€66k
Income taxes67/77€40k€4k▼
Profit (loss) for the period9904€60k€176k▲
Transfer from tax-exempt reserves789€43k€40k▼
Transfer to tax-exempt reserves689-€198k
Profit (loss) for the period to be appropriated9905€103k€18k▼
Appropriation of the result
Profit (loss) to be appropriated9906€103k€18k▼
Transfer from equity791/2€80k€1.50M▲
Transfer to equity691/2€103k€18k▼
To other reserves6921€103k€18k▼
Profit to be distributed694/7€80k€1.50M▲
Return on contributions (dividend)694€80k€1.50M▲
Social balance
Average headcount (FTE)90871.01.0=