Balance sheet
Code20242025
Assets
Total assets20/58€111.83M€104.33M▼
Fixed assets21/28€95.18M€87.20M▼
Tangible fixed assets22/27€66k€40k▼
Furniture and vehicles24€16k€11k▼
Other tangible fixed assets26€50k€29k▼
Financial fixed assets28€95.11M€87.16M▼
Affiliated companies280/1€60.40M€59.25M▼
Participating interests280€44.19M€43.09M▼
Amounts receivable281€16.21M€16.16M▼
Other financial fixed assets284/8€34.72M€27.91M▼
Amounts receivable and cash guarantees285/8€34.72M€27.91M▼
Current assets29/58€16.65M€17.13M▲
Amounts receivable within one year40/41€7.60M€8.82M▲
Trade receivables40€962k€813k▼
Other amounts receivable41€6.64M€8.01M▲
Current investments50/53€6.56M€7.61M▲
Other investments51/53€6.56M€7.61M▲
Cash at bank and in hand54/58€2.43M€653k▼
Deferred charges and accrued income490/1€59k€51k▼
Equity and liabilities
Total equity and liabilities10/49€111.83M€104.33M▼
Equity10/15€58.76M€58.11M▼
Contributions10/11€60.00M€60.00M=
Capital10€60.00M€60.00M=
Issued capital100€60.00M€60.00M=
Reserves13€287k€287k=
Non-distributable reserves130/1€287k€287k=
Legal reserve130€287k€287k=
Profit (loss) carried forward14€-1.52M€-2.17M▼
Provisions and deferred taxes16€297k€281k▼
Provisions for liabilities and charges160/5€297k€281k▼
Other liabilities and charges164/5€297k€281k▼
Amounts payable17/49€52.77M€45.94M▼
Amounts payable after more than one year17€46.50M€38.43M▼
Other amounts payable178/9€46.50M€38.43M▼
Amounts payable within one year42/48€6.27M€7.51M▲
Trade debts44€700k€522k▼
Suppliers440/4€700k€522k▼
Taxes, remuneration and social security45€5.13M€6.80M▲
Taxes450/3€5.00M€6.65M▲
Remuneration and social security454/9€135k€146k▲
Other amounts payable47/48€433k€191k▼
Accrued charges and deferred income492/3€597€125▼
Income statement
Code20242025
Operating income70/76A€534k€367k▼
Other operating income74€534k€367k▼
Operating charges60/66A€3.71M€3.26M▼
Services and other goods61€2.72M€2.36M▼
Remuneration, social security and pensions62€875k€875k=
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€46k€33k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€47k€-15k▼
Other operating charges640/8€22k€3k▼
Non-recurring operating charges66A€482-
Operating profit (loss)9901€-3.18M€-2.89M▲
Financial income75/76B€4.88M€4.13M▼
Recurring financial income75€4.84M€4.13M▼
Income from financial fixed assets750€4.09M€3.78M▼
Income from current assets751€373k€320k▼
Other financial income752/9€379k€32k▼
Non-recurring financial income76B€38k-
Financial charges65/66B€1.39M€1.87M▲
Recurring financial charges65€1.39M€767k▼
Debt charges650€980k€865k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€341k€-2.68M▼
Other financial charges652/9€70k€2.58M▲
Non-recurring financial charges66B€228€1.10M▲
Profit (loss) for the period before taxes9903€312k€-630k▼
Income taxes67/77€23k€18k▼
Taxes670/3€25k€18k▼
Tax adjustments and reversals of tax provisions77€2k-
Profit (loss) for the period9904€288k€-648k▼
Profit (loss) for the period to be appropriated9905€288k€-648k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-1.52M€-2.17M▼
Profit (loss) brought forward from the previous period14P€-1.81M€-1.52M▲
Social balance
Average headcount (FTE)90877.36.7▼