Balance sheet
Code20242025
Assets
Total assets20/58€5.09M€4.72M▼
Fixed assets21/28€3.68M€3.53M▼
Intangible fixed assets21€188k€250k▲
Tangible fixed assets22/27€2.25M€2.04M▼
Land and buildings22€2.01M€1.94M▼
Plant, machinery and equipment23€12k€2k▼
Furniture and vehicles24€185k€57k▼
Other tangible fixed assets26€47k€33k▼
Financial fixed assets28€1.24M€1.24M=
Current assets29/58€1.41M€1.19M▼
Amounts receivable after more than one year29€10k€10k=
Other amounts receivable291€10k€10k=
Stocks and contracts in progress3€543k€481k▼
Stocks30/36€137k€124k▼
Contracts in progress37€405k€357k▼
Amounts receivable within one year40/41€615k€465k▼
Trade receivables40€605k€418k▼
Other amounts receivable41€10k€48k▲
Cash at bank and in hand54/58€209k€224k▲
Deferred charges and accrued income490/1€30k€15k▼
Equity and liabilities
Total equity and liabilities10/49€5.09M€4.72M▼
Equity10/15€895k€963k▲
Contributions10/11€1.97M€1.97M=
Reserves13€2k€2k=
Non-distributable reserves130/1€2k€2k=
Reserves not available under the articles1311€2k€2k=
Profit (loss) carried forward14€-1.20M€-1.13M▲
Investment grants15€124k€119k▼
Provisions and deferred taxes16€71k€67k▼
Provisions for liabilities and charges160/5€71k€67k▼
Other liabilities and charges164/5€71k€67k▼
Amounts payable17/49€4.12M€3.69M▼
Amounts payable after more than one year17€1.95M€1.84M▼
Financial debts170/4€1.95M€1.84M▼
Amounts payable within one year42/48€2.17M€1.85M▼
Current portion of amounts payable after more than one year42€602k€290k▼
Financial debts43€125k-
Credit institutions430/8€125k-
Trade debts44€605k€977k▲
Suppliers440/4€605k€977k▲
Advances received on contracts in progress46€680k€521k▼
Taxes, remuneration and social security45€157k€64k▼
Taxes450/3€79k€3k▼
Remuneration and social security454/9€78k€61k▼
Other amounts payable47/48€870€870=
Income statement
Code20242025
Remuneration, social security and pensions62€1.01M€709k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€230k€281k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€16k€15k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€71k€-4k▼
Other operating charges640/8€35k€52k▲
Non-recurring operating charges66A-€5k
Gross operating margin9900€1.13M€1.17M▲
Operating profit (loss)9901€-225k€116k▲
Financial income75/76B€12k€6k▼
Recurring financial income75€6k€6k▲
Non-recurring financial income76B€6k-
Financial charges65/66B€90k€50k▼
Recurring financial charges65€50k€50k▼
Non-recurring financial charges66B€40k-
Profit (loss) for the period before taxes9903€-302k€72k▲
Income taxes67/77€12k€-8k▼
Profit (loss) for the period9904€-314k€81k▲
Profit (loss) for the period to be appropriated9905€-314k€81k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-1.20M€-1.13M▲
Profit (loss) brought forward from the previous period14P€-884k€-1.21M▼
Social balance
Average headcount (FTE)908716.810.6▼