Balance sheet
Code20242025
Assets
Total assets20/58€4.34M€4.64M▲
Fixed assets21/28€2.26M€2.66M▲
Tangible fixed assets22/27€2.26M€2.66M▲
Land and buildings22€1.83M€1.95M▲
Plant, machinery and equipment23€113k€275k▲
Furniture and vehicles24€318k€437k▲
Financial fixed assets28€25€25=
Current assets29/58€2.08M€1.98M▼
Stocks and contracts in progress3€603k€533k▼
Stocks30/36€603k€533k▼
Amounts receivable within one year40/41€873k€704k▼
Trade receivables40€873k€702k▼
Other amounts receivable41-€2k
Cash at bank and in hand54/58€583k€719k▲
Deferred charges and accrued income490/1€21k€26k▲
Equity and liabilities
Total equity and liabilities10/49€4.34M€4.64M▲
Equity10/15€3.08M€3.49M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€2.76M€3.06M▲
Non-distributable reserves130/1€29k€29k=
Legal reserve130€29k€29k=
Tax-exempt reserves132€22k€22k=
Distributable reserves133€2.71M€3.01M▲
Profit (loss) carried forward14€198k€316k▲
Investment grants15€58k€53k▼
Amounts payable17/49€1.27M€1.15M▼
Amounts payable after more than one year17€317k€318k▲
Financial debts170/4€317k€318k▲
Amounts payable within one year42/48€909k€835k▼
Current portion of amounts payable after more than one year42€296k€254k▼
Trade debts44€105k€93k▼
Suppliers440/4€105k€93k▼
Advances received on contracts in progress46€10k€10k=
Taxes, remuneration and social security45€262k€247k▼
Taxes450/3€124k€93k▼
Remuneration and social security454/9€137k€154k▲
Other amounts payable47/48€237k€231k▼
Accrued charges and deferred income492/3€40k-
Income statement
Code20242025
Remuneration, social security and pensions62€865k€922k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€189k€196k▲
Other operating charges640/8€42k€47k▲
Non-recurring operating charges66A€911-
Gross operating margin9900€1.61M€1.79M▲
Operating profit (loss)9901€518k€626k▲
Financial income75/76B€49k€19k▼
Recurring financial income75€38k€19k▼
Non-recurring financial income76B€11k-
Financial charges65/66B€49k€56k▲
Recurring financial charges65€49k€56k▲
Profit (loss) for the period before taxes9903€518k€590k▲
Income taxes67/77€151k€166k▲
Profit (loss) for the period9904€368k€424k▲
Transfer from tax-exempt reserves789€36k-
Profit (loss) for the period to be appropriated9905€403k€424k▲
Appropriation of the result
Profit (loss) to be appropriated9906€403k€622k▲
Profit (loss) brought forward from the previous period14P-€198k
Transfer to equity691/2€200k€300k▲
To other reserves6921€200k€300k▲
Profit to be distributed694/7€6k€6k=
Return on contributions (dividend)694€6k€6k=
Social balance
Average headcount (FTE)908714.516.3▲