Balance sheet
Code20232024
Assets
Total assets20/58€10.98M€11.64M▲
Fixed assets21/28€4.78M€5.38M▲
Intangible fixed assets21€948€423▼
Tangible fixed assets22/27€4.59M€5.16M▲
Land and buildings22€2.41M€2.60M▲
Plant, machinery and equipment23€445k€598k▲
Furniture and vehicles24€110k€109k▼
Leasing and similar rights25€1.51M€1.77M▲
Other tangible fixed assets26€116k-
Assets under construction and advance payments27-€74k
Financial fixed assets28€191k€221k▲
Current assets29/58€6.20M€6.26M▲
Stocks and contracts in progress3€78k€50k▼
Stocks30/36€78k€50k▼
Amounts receivable within one year40/41€5.65M€5.59M▼
Trade receivables40€5.04M€4.96M▼
Other amounts receivable41€609k€637k▲
Cash at bank and in hand54/58€450k€606k▲
Deferred charges and accrued income490/1€14k€10k▼
Equity and liabilities
Total equity and liabilities10/49€10.98M€11.64M▲
Equity10/15€1.60M€1.83M▲
Contributions10/11€20k€20k=
Revaluation surpluses12€324k€206k▼
Reserves13€943k€1.20M▲
Non-distributable reserves130/1€2k€2k=
Reserves not available under the articles1311€2k€2k=
Tax-exempt reserves132€475k€619k▲
Distributable reserves133€466k€584k▲
Profit (loss) carried forward14€239k€337k▲
Investment grants15€76k€62k▼
Provisions and deferred taxes16€91k€59k▼
Deferred taxes168€91k€59k▼
Amounts payable17/49€9.28M€9.75M▲
Amounts payable after more than one year17€3.35M€3.79M▲
Financial debts170/4€3.35M€3.79M▲
Amounts payable within one year42/48€5.67M€5.96M▲
Current portion of amounts payable after more than one year42€838k€986k▲
Financial debts43€1.50M€1.50M=
Credit institutions430/8€1.50M€1.50M=
Trade debts44€3.16M€3.33M▲
Suppliers440/4€3.16M€3.33M▲
Taxes, remuneration and social security45€146k€95k▼
Taxes450/3€62k€20k▼
Remuneration and social security454/9€85k€76k▼
Other amounts payable47/48€26k€45k▲
Accrued charges and deferred income492/3€265k-
Income statement
Code20232024
Non-recurring operating income76A€94k-
Remuneration, social security and pensions62€2.03M€2.17M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.17M€1.05M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€3k
Other operating charges640/8€27k€27k▼
Non-recurring operating charges66A€71k€98k▲
Gross operating margin9900€3.62M€3.91M▲
Operating profit (loss)9901€323k€565k▲
Financial income75/76B€61k€50k▼
Recurring financial income75€61k€49k▼
Non-recurring financial income76B-€742
Financial charges65/66B€203k€253k▲
Recurring financial charges65€203k€253k▲
Profit (loss) for the period before taxes9903€181k€362k▲
Transfer from deferred taxes780€19k€27k▲
Transfer to deferred taxes680€22k-
Income taxes67/77€86k€147k▲
Profit (loss) for the period9904€91k€242k▲
Transfer from tax-exempt reserves789€56k€58k▲
Transfer to tax-exempt reserves689€165k€202k▲
Profit (loss) for the period to be appropriated9905€-18k€98k▲
Appropriation of the result
Profit (loss) to be appropriated9906€239k€337k▲
Profit (loss) brought forward from the previous period14P€258k€239k▼
Social balance
Average headcount (FTE)908736.141.3▲