Balance sheet
Code20242025
Assets
Total assets20/58€2.54M€2.59M▲
Fixed assets21/28€567k€535k▼
Tangible fixed assets22/27€567k€535k▼
Land and buildings22€562k€535k▼
Plant, machinery and equipment23€913€0▼
Furniture and vehicles24€4k€0▼
Financial fixed assets28€280€280=
Current assets29/58€1.98M€2.05M▲
Stocks and contracts in progress3€941k€1.23M▲
Stocks30/36€941k€1.23M▲
Amounts receivable within one year40/41€353k€397k▲
Trade receivables40€311k€330k▲
Other amounts receivable41€42k€67k▲
Current investments50/53€226k€202k▼
Cash at bank and in hand54/58€123k€88k▼
Deferred charges and accrued income490/1€333k€135k▼
Equity and liabilities
Total equity and liabilities10/49€2.54M€2.59M▲
Equity10/15€1.13M€1.34M▲
Contributions10/11€20k€20k=
Reserves13€1.11M€1.00M▼
Non-distributable reserves130/1€125k€125k=
Reserves not available under the articles1311€125k-
Own shares acquired1312-€125k
Tax-exempt reserves132€133k€123k▼
Distributable reserves133€851k€757k▼
Profit (loss) carried forward14-€319k
Provisions and deferred taxes16€44k€41k▼
Deferred taxes168€44k€41k▼
Amounts payable17/49€1.37M€1.21M▼
Amounts payable after more than one year17€553k€489k▼
Financial debts170/4€553k€489k▼
Amounts payable within one year42/48€818k€715k▼
Current portion of amounts payable after more than one year42€117k€164k▲
Financial debts43€4k€2k▼
Credit institutions430/8€4k€2k▼
Trade debts44€539k€469k▼
Suppliers440/4€539k€469k▼
Taxes, remuneration and social security45€151k€79k▼
Taxes450/3€98k€41k▼
Remuneration and social security454/9€53k€38k▼
Other amounts payable47/48€7k€2k▼
Accrued charges and deferred income492/3-€636
Income statement
Code20242025
Remuneration, social security and pensions62€290k€363k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€30k€28k▼
Other operating charges640/8€12k€14k▲
Gross operating margin9900€811k€1.02M▲
Operating profit (loss)9901€479k€618k▲
Financial income75/76B€5k€22k▲
Recurring financial income75€5k€22k▲
Financial charges65/66B€190k€225k▲
Recurring financial charges65€190k€225k▲
Profit (loss) for the period before taxes9903€294k€415k▲
Transfer from deferred taxes780€3k€3k=
Income taxes67/77€96k€107k▲
Profit (loss) for the period9904€201k€310k▲
Transfer from tax-exempt reserves789€9k€9k=
Profit (loss) for the period to be appropriated9905€211k€320k▲
Appropriation of the result
Profit (loss) to be appropriated9906€211k€320k▲
Transfer from equity791/2€80k€94k▲
Transfer to equity691/2€210k€0▼
To other reserves6921€210k€0▼
Profit to be distributed694/7€81k€95k▲
Return on contributions (dividend)694€81k€95k▲
Social balance
Average headcount (FTE)90876.76.5▼