Balance sheet
Code20242025
Assets
Total assets20/58€91.16M€98.55M▲
Fixed assets21/28€64.11M€64.31M▲
Tangible fixed assets22/27€651k€847k▲
Plant, machinery and equipment23€11k€6k▼
Furniture and vehicles24€611k€828k▲
Other tangible fixed assets26€15k€13k▼
Assets under construction and advance payments27€14k-
Financial fixed assets28€63.46M€63.46M=
Affiliated companies280/1€63.45M€63.45M=
Participating interests280€63.45M€63.45M=
Other financial fixed assets284/8€5k€5k▲
Amounts receivable and cash guarantees285/8€5k€5k▲
Current assets29/58€27.05M€34.25M▲
Amounts receivable within one year40/41€885k€939k▲
Trade receivables40€728k€796k▲
Other amounts receivable41€157k€143k▼
Cash at bank and in hand54/58€26.12M€33.30M▲
Deferred charges and accrued income490/1€53k€12k▼
Equity and liabilities
Total equity and liabilities10/49€91.16M€98.55M▲
Equity10/15€65.37M€97.55M▲
Contributions10/11€980k€980k=
Capital10€980k€980k=
Issued capital100€980k€980k=
Reserves13€22.30M€22.30M=
Non-distributable reserves130/1€667k€667k=
Legal reserve130€667k€667k=
Distributable reserves133€21.64M€21.64M=
Profit (loss) carried forward14€42.08M€74.26M▲
Amounts payable17/49€25.80M€1.01M▼
Amounts payable within one year42/48€25.80M€1.01M▼
Current portion of amounts payable after more than one year42€838k-
Trade debts44€422k€343k▼
Suppliers440/4€422k€343k▼
Taxes, remuneration and social security45€535k€662k▲
Taxes450/3€140k€190k▲
Remuneration and social security454/9€395k€472k▲
Other amounts payable47/48€24.00M-
Accrued charges and deferred income492/3€2k€32▼
Income statement
Code20242025
Operating income70/76A€7.43M€8.03M▲
Turnover70€7.37M€7.92M▲
Other operating income74€47k€67k▲
Non-recurring operating income76A€7k€35k▲
Operating charges60/66A€5.01M€5.46M▲
Goods for resale, raw materials and consumables60€38k€22k▼
Purchases600/8€38k€22k▼
Services and other goods61€2.21M€2.40M▲
Remuneration, social security and pensions62€2.54M€2.74M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€217k€284k▲
Other operating charges640/8€12k€12k▼
Non-recurring operating charges66A€113-
Operating profit (loss)9901€2.42M€2.57M▲
Financial income75/76B€26.86M€30.39M▲
Recurring financial income75€26.86M€30.39M▲
Income from financial fixed assets750€26.43M€29.97M▲
Income from current assets751€434k€419k▼
Other financial income752/9€1€311▲
Financial charges65/66B€139k€14k▼
Recurring financial charges65€139k€9k▼
Debt charges650€138k€8k▼
Other financial charges652/9€887€1k▲
Non-recurring financial charges66B-€5k
Profit (loss) for the period before taxes9903€29.14M€32.94M▲
Income taxes67/77€696k€761k▲
Taxes670/3€696k€761k▲
Tax adjustments and reversals of tax provisions77€757-
Profit (loss) for the period9904€28.44M€32.18M▲
Transfer from tax-exempt reserves789€3k-
Profit (loss) for the period to be appropriated9905€28.45M€32.18M▲
Appropriation of the result
Profit (loss) to be appropriated9906€90.08M€74.26M▼
Profit (loss) brought forward from the previous period14P€61.63M€42.08M▼
Profit to be distributed694/7€48.00M-
Return on contributions (dividend)694€48.00M-
Social balance
Average headcount (FTE)908733.734.8▲