Balance sheet
Code20242025
Assets
Total assets20/58€4.10M€3.96M▼
Fixed assets21/28€3.74M€3.60M▼
Tangible fixed assets22/27€3.74M€3.60M▼
Land and buildings22€3.74M€3.60M▼
Current assets29/58€353k€357k▲
Amounts receivable after more than one year29€26k€177k▲
Other amounts receivable291€26k€177k▲
Stocks and contracts in progress3€0-
Amounts receivable within one year40/41€289k€144k▼
Trade receivables40€225k€80k▼
Other amounts receivable41€64k€64k▼
Cash at bank and in hand54/58€11k€8k▼
Deferred charges and accrued income490/1€28k€28k▲
Equity and liabilities
Total equity and liabilities10/49€4.10M€3.96M▼
Equity10/15€2.08M€2.14M▲
Contributions10/11€1.08M€1.08M=
Capital10€1.08M€1.08M=
Issued capital100€1.08M€1.08M=
Reserves13€833k€867k▲
Non-distributable reserves130/1€108k€108k=
Legal reserve130€108k€108k=
Tax-exempt reserves132€186k€169k▼
Distributable reserves133€540k€590k▲
Profit (loss) carried forward14€56k€83k▲
Investment grants15€118k€116k▼
Provisions and deferred taxes16€62k€56k▼
Deferred taxes168€62k€56k▼
Amounts payable17/49€1.95M€1.76M▼
Amounts payable after more than one year17€1.67M€1.48M▼
Financial debts170/4€1.67M€1.47M▼
Credit institutions173€1.67M-
Other amounts payable178/9€2k€2k=
Amounts payable within one year42/48€278k€278k▼
Current portion of amounts payable after more than one year42€192k€192k=
Financial debts43€20k€20k=
Credit institutions430/8€20k€20k=
Trade debts44€51k€53k▲
Suppliers440/4€51k€53k▲
Taxes, remuneration and social security45€4k€224▼
Taxes450/3€4k€224▼
Other amounts payable47/48€12k€13k▲
Accrued charges and deferred income492/3€4k€4k▼
Income statement
Code20242025
Operating income70/76A€519k-
Turnover70€502k-
Other operating income74€18k-
Operating charges60/66A€394k-
Services and other goods61€210k-
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€143k€143k=
Other operating charges640/8€41k€39k▼
Gross operating margin9900-€321k
Operating profit (loss)9901€125k€138k▲
Financial income75/76B€5k€4k▼
Recurring financial income75€5k€4k▼
Income from financial fixed assets750€2k-
Other financial income752/9€3k-
Financial charges65/66B€80k€68k▼
Recurring financial charges65€80k€68k▼
Debt charges650€79k-
Other financial charges652/9€303-
Profit (loss) for the period before taxes9903€51k€74k▲
Transfer from deferred taxes780€6k€6k=
Income taxes67/77€19k€20k▲
Taxes670/3€19k-
Profit (loss) for the period9904€37k€60k▲
Transfer from tax-exempt reserves789€17k€17k=
Profit (loss) for the period to be appropriated9905€54k€76k▲
Appropriation of the result
Profit (loss) to be appropriated9906€106k€133k▲
Profit (loss) brought forward from the previous period14P€52k€56k▲
Transfer to equity691/2€50k€50k=
To other reserves6921€50k€50k=