Balance sheet
Code20242025
Assets
Total assets20/58€33.67M€33.41M▼
Fixed assets21/28€29.76M€29.68M▼
Intangible fixed assets21€4k-
Tangible fixed assets22/27€251k€233k▼
Furniture and vehicles24€251k€233k▼
Financial fixed assets28€29.51M€29.45M▼
Affiliated companies280/1€29.51M€29.45M▼
Participating interests280€29.31M€29.25M▼
Amounts receivable281€200k€200k=
Current assets29/58€3.91M€3.73M▼
Amounts receivable within one year40/41€3.18M€2.93M▼
Trade receivables40€224k€453k▲
Other amounts receivable41€2.95M€2.48M▼
Cash at bank and in hand54/58€681k€753k▲
Deferred charges and accrued income490/1€47k€46k▼
Equity and liabilities
Total equity and liabilities10/49€33.67M€33.41M▼
Equity10/15€32.04M€31.61M▼
Contributions10/11€25.42M€25.42M=
Capital10€25.42M€25.42M=
Issued capital100€25.42M€25.42M=
Outside capital11€104€104=
Share premium1100/10€104€104=
Reserves13€6.63M€6.20M▼
Non-distributable reserves130/1€1.65M€1.65M▲
Legal reserve130€1.65M€1.65M▲
Distributable reserves133€4.98M€4.54M▼
Amounts payable17/49€1.62M€1.80M▲
Amounts payable after more than one year17€700k€350k▼
Financial debts170/4€700k€350k▼
Credit institutions173€700k€350k▼
Amounts payable within one year42/48€924k€1.45M▲
Current portion of amounts payable after more than one year42€350k€350k=
Trade debts44€298k€317k▲
Suppliers440/4€298k€317k▲
Taxes, remuneration and social security45€266k€290k▲
Taxes450/3€61k€52k▼
Remuneration and social security454/9€205k€238k▲
Other amounts payable47/48€10k€491k▲
Accrued charges and deferred income492/3€325-
Income statement
Code20242025
Operating income70/76A€4.30M€4.42M▲
Turnover70€4.25M€4.36M▲
Other operating income74€50k€60k▲
Operating charges60/66A€4.25M€4.20M▼
Services and other goods61€2.79M€2.56M▼
Remuneration, social security and pensions62€1.36M€1.52M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€85k€94k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€27k
Other operating charges640/8€1k€1k▲
Non-recurring operating charges66A€8k-
Operating profit (loss)9901€46k€218k▲
Financial income75/76B€180k€93k▼
Recurring financial income75€180k€93k▼
Income from financial fixed assets750€60k€6k▼
Income from current assets751€120k€87k▼
Financial charges65/66B€14k€206k▲
Recurring financial charges65€14k€145k▲
Debt charges650€13k€9k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€135k
Other financial charges652/9€1k€1k▼
Non-recurring financial charges66B-€61k
Profit (loss) for the period before taxes9903€212k€105k▼
Income taxes67/77€50k€46k▼
Taxes670/3€50k€48k▼
Tax adjustments and reversals of tax provisions77-€2k
Profit (loss) for the period9904€162k€58k▼
Transfer from tax-exempt reserves789€173k-
Profit (loss) for the period to be appropriated9905€334k€58k▼
Appropriation of the result
Profit (loss) to be appropriated9906€334k€58k▼
Transfer from equity791/2-€435k
From reserves792-€435k
Transfer to equity691/2€325k€3k▼
To the legal reserve6920€17k€3k▼
To other reserves6921€308k-
Profit to be distributed694/7€10k€491k▲
Return on contributions (dividend)694-€480k
Employees696€10k€11k▲
Social balance
Average headcount (FTE)908715.816.3▲