Balance sheet
Code20242025
Assets
Total assets20/58€42.29M€45.01M▲
Fixed assets21/28€36.46M€37.13M▲
Intangible fixed assets21€1.74M€1.46M▼
Tangible fixed assets22/27€11.78M€16.37M▲
Land and buildings22€11.77M€16.17M▲
Plant, machinery and equipment23€3k€3k▼
Furniture and vehicles24€0-
Other tangible fixed assets26-€203k
Financial fixed assets28€22.95M€19.30M▼
Current assets29/58€5.82M€7.88M▲
Stocks and contracts in progress3€1.75M€4.28M▲
Stocks30/36€1.75M€4.28M▲
Amounts receivable within one year40/41€3.35M€2.69M▼
Trade receivables40€17k€121k▲
Other amounts receivable41€3.33M€2.57M▼
Cash at bank and in hand54/58€724k€914k▲
Deferred charges and accrued income490/1€2k€0▼
Equity and liabilities
Total equity and liabilities10/49€42.29M€45.01M▲
Equity10/15€17.08M€13.96M▼
Contributions10/11€1.00M€1.00M=
Capital10€1.00M€1.00M=
Issued capital100€1.00M€1.00M=
Revaluation surpluses12€11.80M€8.70M▼
Reserves13€3.22M€3.25M▲
Non-distributable reserves130/1€100k€100k=
Legal reserve130€100k€100k=
Tax-exempt reserves132€3.12M€3.15M▲
Profit (loss) carried forward14€1.06M€1.01M▼
Provisions and deferred taxes16€1.63M€1.64M▲
Provisions for liabilities and charges160/5€100k€100k=
Major repairs and maintenance162€50k€0▼
Environmental obligations163€50k€100k▲
Deferred taxes168€1.53M€1.54M▲
Amounts payable17/49€23.58M€29.42M▲
Amounts payable after more than one year17€13.63M€13.67M▲
Financial debts170/4€183k€221k▲
Other amounts payable178/9€13.45M€13.45M=
Amounts payable within one year42/48€9.96M€15.75M▲
Current portion of amounts payable after more than one year42€60k€43k▼
Financial debts43€3.93M€10.97M▲
Credit institutions430/8€3.93M€10.97M▲
Trade debts44€70k€295k▲
Suppliers440/4€70k€295k▲
Taxes, remuneration and social security45€30k€54k▲
Taxes450/3€30k€54k▲
Other amounts payable47/48€5.86M€4.39M▼
Accrued charges and deferred income492/3€0-
Income statement
Code20242025
Non-recurring operating income76A€129k€100k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€409k€670k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0-
Provisions for liabilities and charges: additions (uses and reversals)635/8€0€100k▲
Other operating charges640/8€1.23M€43k▼
Gross operating margin9900€683k€1.13M▲
Operating profit (loss)9901€-954k€319k▲
Financial income75/76B€1.75M€108k▼
Recurring financial income75€1.59M€108k▼
Non-recurring financial income76B€164k€236▼
Financial charges65/66B€251k€410k▲
Recurring financial charges65€251k€410k▲
Profit (loss) for the period before taxes9903€549k€17k▼
Transfer from deferred taxes780€26k€18k▼
Transfer to deferred taxes680-€28k
Income taxes67/77€15k€27k▲
Profit (loss) for the period9904€560k€-20k▼
Transfer from tax-exempt reserves789€100k€53k▼
Transfer to tax-exempt reserves689-€83k
Profit (loss) for the period to be appropriated9905€660k€-50k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.06M€1.01M▼
Profit (loss) brought forward from the previous period14P€399k€1.06M▲
Social balance
Average headcount (FTE)90870.00.0=