Balance sheet
Code20242025
Assets
Total assets20/58€92.55M€92.52M=
Fixed assets21/28€54.88M€59.23M▲
Tangible fixed assets22/27€54.87M€59.23M▲
Land and buildings22€52.90M€53.97M▲
Plant, machinery and equipment23€8k€8k▼
Furniture and vehicles24€21k€49k▲
Leasing and similar rights25€95€93▼
Assets under construction and advance payments27€1.95M€5.20M▲
Financial fixed assets28€3k€5k▲
Current assets29/58€37.67M€33.29M▼
Amounts receivable after more than one year29€11.97M€11.24M▼
Other amounts receivable291€11.97M€11.24M▼
Stocks and contracts in progress3€49k€53k▲
Stocks30/36€49k€53k▲
Amounts receivable within one year40/41€1.71M€1.42M▼
Trade receivables40€178k€111k▼
Other amounts receivable41€1.53M€1.31M▼
Cash at bank and in hand54/58€23.51M€20.24M▼
Deferred charges and accrued income490/1€437k€340k▼
Equity and liabilities
Total equity and liabilities10/49€92.55M€92.52M=
Equity10/15€52.62M€41.32M▼
Contributions10/11€46k€45k▼
Reserves13€386k€385k▼
Non-distributable reserves130/1€11k€11k=
Reserves not available under the articles1311€11k€10k▼
Other1319-€469
Tax-exempt reserves132€375k€374k▼
Profit (loss) carried forward14€14.83M€16.13M▲
Investment grants15€37.35M€24.77M▼
Provisions and deferred taxes16€5.65M€5.35M▼
Provisions for liabilities and charges160/5€3.69M€4.05M▲
Major repairs and maintenance162€3.51M€4.03M▲
Other liabilities and charges164/5€176k€20k▼
Deferred taxes168€1.96M€1.30M▼
Amounts payable17/49€34.28M€45.85M▲
Amounts payable after more than one year17€30.75M€29.36M▼
Financial debts170/4€30.75M€29.36M▼
Other amounts payable178/9€80€100▲
Amounts payable within one year42/48€3.44M€3.88M▲
Current portion of amounts payable after more than one year42€2.38M€2.49M▲
Trade debts44€524k€811k▲
Suppliers440/4€524k€811k▲
Taxes, remuneration and social security45€220k€252k▲
Taxes450/3€8k€37k▲
Remuneration and social security454/9€212k€214k▲
Other amounts payable47/48€311k€324k▲
Accrued charges and deferred income492/3€88k€12.62M▲
Income statement
Code20242025
Turnover70€5.98M€6.18M▲
Non-recurring operating income76A€213€2k▲
Goods, raw materials, services and sundry goods60/61€1.05M€1.23M▲
Remuneration, social security and pensions62€1.68M€1.76M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.52M€1.53M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€54k€-99k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€713k€358k▼
Other operating charges640/8€693k€723k▲
Non-recurring operating charges66A€31k-
Gross operating margin9900€5.49M€5.56M▲
Operating profit (loss)9901€805k€1.28M▲
Financial income75/76B€959k€892k▼
Recurring financial income75€959k€892k▼
Financial charges65/66B€951k€853k▼
Recurring financial charges65€951k€853k▼
Profit (loss) for the period before taxes9903€813k€1.32M▲
Transfer from deferred taxes780€27k€27k▲
Transfer to deferred taxes680-€78
Income taxes67/77€40k€59k▲
Profit (loss) for the period9904€800k€1.29M▲
Transfer from tax-exempt reserves789€2k€2k=
Transfer to tax-exempt reserves689-€1k
Profit (loss) for the period to be appropriated9905€803k€1.29M▲
Appropriation of the result
Profit (loss) to be appropriated9906€14.83M€16.13M▲
Profit (loss) brought forward from the previous period14P€14.03M€14.83M▲
Social balance
Average headcount (FTE)908722.522.4▼