Balance sheet
Code20242025
Assets
Total assets20/58€406k€439k▲
Formation expenses20€0€0=
Fixed assets21/28€92k€63k▼
Intangible fixed assets21€0€0=
Tangible fixed assets22/27€92k€63k▼
Plant, machinery and equipment23€46k€34k▼
Furniture and vehicles24€5k€2k▼
Leasing and similar rights25€42k€26k▼
Current assets29/58€313k€376k▲
Stocks and contracts in progress3€6k€5k▼
Stocks30/36€6k€5k▼
Amounts receivable within one year40/41€21k€9k▼
Trade receivables40€14k€2k▼
Other amounts receivable41€8k€7k▼
Current investments50/53-€120k
Cash at bank and in hand54/58€276k€235k▼
Deferred charges and accrued income490/1€9k€7k▼
Equity and liabilities
Total equity and liabilities10/49€406k€439k▲
Equity10/15€291k€239k▼
Contributions10/11€6k€6k=
Reserves13€285k€233k▼
Tax-exempt reserves132€16k€11k▼
Distributable reserves133€269k€222k▼
Provisions and deferred taxes16€4k€3k▼
Deferred taxes168€4k€3k▼
Amounts payable17/49€111k€197k▲
Amounts payable after more than one year17€34k€20k▼
Financial debts170/4€34k€20k▼
Amounts payable within one year42/48€77k€178k▲
Current portion of amounts payable after more than one year42€14k€14k▼
Trade debts44€8k€9k▲
Suppliers440/4€8k€9k▲
Taxes, remuneration and social security45€24k€33k▲
Taxes450/3€19k€26k▲
Remuneration and social security454/9€5k€7k▲
Other amounts payable47/48€30k€123k▲
Income statement
Code20242025
Remuneration, social security and pensions62€51k€62k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€34k€31k▼
Other operating charges640/8€4k€3k▼
Gross operating margin9900€217k€188k▼
Operating profit (loss)9901€129k€92k▼
Financial income75/76B€5k€7k▲
Recurring financial income75€5k€7k▲
Financial charges65/66B€4k€4k▲
Recurring financial charges65€4k€4k▲
Profit (loss) for the period before taxes9903€129k€95k▼
Transfer from deferred taxes780€1k€1k=
Income taxes67/77€40k€30k▼
Profit (loss) for the period9904€91k€66k▼
Transfer from tax-exempt reserves789€5k€5k=
Profit (loss) for the period to be appropriated9905€96k€72k▼
Appropriation of the result
Profit (loss) to be appropriated9906€96k€72k▼
Transfer from equity791/2€32k€119k▲
Transfer to equity691/2€96k€72k▼
To the legal reserve6920€96k€72k▼
Profit to be distributed694/7€32k€119k▲
Return on contributions (dividend)694€32k€119k▲