Balance sheet
Code20242025
Assets
Total assets20/58€29.00M€31.75M▲
Fixed assets21/28€19.18M€19.20M▲
Intangible fixed assets21€501k€621k▲
Tangible fixed assets22/27€916k€814k▼
Plant, machinery and equipment23€218k€183k▼
Furniture and vehicles24€32k€61k▲
Other tangible fixed assets26€666k€569k▼
Financial fixed assets28€17.76M€17.76M=
Affiliated companies280/1€17.73M€17.73M=
Participating interests280€17.73M€17.73M=
Other financial fixed assets284/8€26k€26k=
Amounts receivable and cash guarantees285/8€26k€26k=
Current assets29/58€9.82M€12.56M▲
Amounts receivable within one year40/41€9.48M€12.17M▲
Trade receivables40€1.91M€2.90M▲
Other amounts receivable41€7.57M€9.27M▲
Cash at bank and in hand54/58€294k€198k▼
Deferred charges and accrued income490/1€48k€188k▲
Equity and liabilities
Total equity and liabilities10/49€29.00M€31.75M▲
Equity10/15€8.31M€11.02M▲
Contributions10/11€2.27M€2.27M=
Capital10€2.27M€2.27M=
Issued capital100€2.27M€2.27M=
Reserves13€1.72M€1.89M▲
Non-distributable reserves130/1€227k€227k=
Legal reserve130€227k€227k=
Tax-exempt reserves132€421k€177k▼
Distributable reserves133€1.07M€1.49M▲
Profit (loss) carried forward14€4.32M€6.86M▲
Provisions and deferred taxes16€60k€60k=
Provisions for liabilities and charges160/5€60k€60k=
Other liabilities and charges164/5€60k€60k=
Amounts payable17/49€20.63M€20.67M▲
Amounts payable after more than one year17€3.14M€2.50M▼
Financial debts170/4€3.14M€2.50M▼
Credit institutions173€3.14M€2.50M▼
Amounts payable within one year42/48€16.01M€16.35M▲
Current portion of amounts payable after more than one year42€624k€637k▲
Financial debts43€1.90M€3.08M▲
Credit institutions430/8€1.90M€3.05M▲
Other loans439-€30k
Trade debts44€1.74M€1.23M▼
Suppliers440/4€1.74M€1.23M▼
Taxes, remuneration and social security45€379k€462k▲
Taxes450/3€158k€201k▲
Remuneration and social security454/9€220k€261k▲
Other amounts payable47/48€11.37M€10.94M▼
Accrued charges and deferred income492/3€1.48M€1.82M▲
Income statement
Code20242025
Operating income70/76A€9.51M€11.10M▲
Turnover70€7.34M€8.33M▲
Own construction capitalised72-€193k
Other operating income74€2.15M€2.58M▲
Non-recurring operating income76A€23k-
Operating charges60/66A€9.00M€10.21M▲
Goods for resale, raw materials and consumables60€2.86M€3.25M▲
Purchases600/8€2.86M€3.25M▲
Services and other goods61€4.32M€4.99M▲
Remuneration, social security and pensions62€1.37M€1.43M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€423k€498k▲
Other operating charges640/8€7k€5k▼
Non-recurring operating charges66A€34k€33k▼
Operating profit (loss)9901€510k€894k▲
Financial income75/76B€640k€2.88M▲
Recurring financial income75€640k€2.88M▲
Income from financial fixed assets750-€2.35M
Income from current assets751€621k€521k▼
Other financial income752/9€20k€6k▼
Financial charges65/66B€1.06M€886k▼
Recurring financial charges65€1.06M€886k▼
Debt charges650€1.04M€840k▼
Other financial charges652/9€14k€47k▲
Profit (loss) for the period before taxes9903€93k€2.88M▲
Income taxes67/77€59k€170k▲
Taxes670/3€59k€202k▲
Tax adjustments and reversals of tax provisions77-€32k
Profit (loss) for the period9904€34k€2.71M▲
Transfer from tax-exempt reserves789€356k€421k▲
Transfer to tax-exempt reserves689-€177k
Profit (loss) for the period to be appropriated9905€390k€2.96M▲
Appropriation of the result
Profit (loss) to be appropriated9906€4.68M€7.28M▲
Profit (loss) brought forward from the previous period14P€4.29M€4.32M▲
Transfer to equity691/2€356k€421k▲
To other reserves6921€356k€421k▲
Social balance
Average headcount (FTE)908714.814.9▲