Balance sheet
Code20242025
Assets
Total assets20/58€9.61M€10.88M▲
Fixed assets21/28€6.50M€7.87M▲
Intangible fixed assets21€11k€12k▲
Tangible fixed assets22/27€6.36M€7.85M▲
Land and buildings22€4.79M€6.13M▲
Plant, machinery and equipment23€594k€683k▲
Furniture and vehicles24€105k€164k▲
Leasing and similar rights25-€0
Other tangible fixed assets26€9k€6k▼
Assets under construction and advance payments27€864k€867k▲
Financial fixed assets28€133k€8k▼
Companies linked by participating interests282/3-€0
Participating interests282-€0
Amounts receivable283-€0
Other financial fixed assets284/8€133k€8k▼
Amounts receivable and cash guarantees285/8€133k€8k▼
Current assets29/58€3.11M€3.01M▼
Amounts receivable after more than one year29€58k€50k▼
Trade receivables290-€0
Other amounts receivable291€58k€50k▼
Stocks and contracts in progress3-€0
Stocks30/36-€0
Raw materials and consumables30/31-€0
Work in progress32-€0
Finished goods33-€0
Goods purchased for resale34-€0
Property held for sale35-€0
Advance payments36-€0
Contracts in progress37-€0
Amounts receivable within one year40/41€1.34M€1.85M▲
Trade receivables40€658k€485k▼
Other amounts receivable41€680k€1.36M▲
Current investments50/53€206k€206k=
Cash at bank and in hand54/58€1.38M€773k▼
Deferred charges and accrued income490/1€128k€132k▲
Equity and liabilities
Total equity and liabilities10/49€9.61M€10.88M▲
Equity10/15€6.93M€7.25M▲
Contributions10/11€370k€370k=
Capital10€370k€370k=
Revaluation surpluses12-€0
Reserves13€5.26M€5.26M=
Profit (loss) carried forward14€280k€685k▲
Investment grants15€1.02M€942k▼
Provisions and deferred taxes16€209k€357k▲
Provisions for liabilities and charges160/5€209k€357k▲
Pensions and similar obligations160€104k€146k▲
Taxes161-€0
Major repairs and maintenance162€15k€15k=
Environmental obligations163-€0
Other liabilities and charges164/5€90k€196k▲
Deferred taxes168-€0
Amounts payable17/49€2.47M€3.27M▲
Amounts payable after more than one year17€781k€1.70M▲
Financial debts170/4€721k€1.64M▲
Subordinated loans170-€0
Unsubordinated bonds171-€0
Leasing and similar obligations172-€0
Credit institutions173€721k€1.64M▲
Other loans174-€0
Trade debts175-€0
Suppliers1750-€0
Bills of exchange payable1751-€0
Advances received on contracts in progress176-€0
Other amounts payable178/9€60k€60k=
Amounts payable within one year42/48€1.64M€1.53M▼
Current portion of amounts payable after more than one year42€41k€81k▲
Financial debts43-€0
Credit institutions430/8-€0
Other loans439-€0
Trade debts44€157k€161k▲
Suppliers440/4€157k€161k▲
Bills of exchange payable441-€0
Advances received on contracts in progress46-€0
Taxes, remuneration and social security45€1.27M€1.20M▼
Taxes450/3-€0
Remuneration and social security454/9€1.27M€1.20M▼
Accrued charges and deferred income492/3€44k€40k▼
Income statement
Code20242025
Operating income70/76A€14.16M€15.17M▲
Turnover70€151k€181k▲
Change in stocks of work in progress, finished goods and contracts in progress71-€0
Own construction capitalised72-€0
Other operating income74€2.48M€2.50M▲
Non-recurring operating income76A€42k€265k▲
Operating charges60/66A€14.21M€14.72M▲
Goods for resale, raw materials and consumables60€531k€538k▲
Purchases600/8€531k€538k▲
Change in stocks: decrease (increase)609-€0
Services and other goods61€1.59M€1.67M▲
Remuneration, social security and pensions62€11.55M€11.82M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€353k€399k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€14k€2k▼
Other operating charges640/8€121k€138k▲
Non-recurring operating charges66A€2k-
Operating profit (loss)9901€-55k€453k▲
Financial income75/76B€28k€15k▼
Recurring financial income75€28k€15k▼
Income from financial fixed assets750-€0
Income from current assets751€28k€10k▼
Other financial income752/9€233€4k▲
Non-recurring financial income76B€0€0=
Financial charges65/66B€16k€25k▲
Recurring financial charges65€16k€25k▲
Debt charges650€12k€21k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€0
Other financial charges652/9€3k€4k▲
Non-recurring financial charges66B€0€0=
Profit (loss) for the period before taxes9903€-42k€444k▲
Transfer from deferred taxes780-€0
Transfer to deferred taxes680-€0
Income taxes67/77€30k€39k▲
Taxes670/3€30k€39k▲
Tax adjustments and reversals of tax provisions77-€0
Profit (loss) for the period9904€-72k€405k▲
Transfer from tax-exempt reserves789-€0
Transfer to tax-exempt reserves689-€0
Profit (loss) for the period to be appropriated9905€-72k€405k▲
Appropriation of the result
Profit (loss) to be appropriated9906€280k€685k▲
Profit (loss) brought forward from the previous period14P€352k€280k▼
From contributions791€0€0=
To contributions691€0-
Social balance
Average headcount (FTE)9087156.4152.3▼