Balance sheet
Code20242025
Assets
Total assets20/58€3.87M€4.54M▲
Fixed assets21/28€835k€857k▲
Tangible fixed assets22/27€769k€791k▲
Land and buildings22€553k€536k▼
Plant, machinery and equipment23€162k€163k▲
Furniture and vehicles24€54k€92k▲
Financial fixed assets28€66k€66k▲
Current assets29/58€3.03M€3.68M▲
Stocks and contracts in progress3€2.26M€3.12M▲
Stocks30/36€2.26M€3.12M▲
Amounts receivable within one year40/41€530k€426k▼
Trade receivables40€199k€214k▲
Other amounts receivable41€331k€212k▼
Current investments50/53€31k€31k▲
Cash at bank and in hand54/58€196k€77k▼
Deferred charges and accrued income490/1€11k€23k▲
Equity and liabilities
Total equity and liabilities10/49€3.87M€4.54M▲
Equity10/15€1.87M€1.95M▲
Contributions10/11€127k€127k=
Capital10€127k€127k=
Issued capital100€143k€143k=
Uncalled capital101€16k€16k=
Reserves13€281k€281k=
Non-distributable reserves130/1€29k€29k=
Legal reserve130€29k€29k=
Tax-exempt reserves132€123k€123k=
Distributable reserves133€129k€129k=
Profit (loss) carried forward14€1.46M€1.54M▲
Investment grants15€2k-
Amounts payable17/49€1.99M€2.59M▲
Amounts payable after more than one year17€212k€557k▲
Financial debts170/4€212k€535k▲
Other amounts payable178/9-€23k
Amounts payable within one year42/48€1.78M€2.03M▲
Current portion of amounts payable after more than one year42€290k€218k▼
Financial debts43€1.38M€1.51M▲
Credit institutions430/8-€100k
Other loans439€1.38M€1.41M▲
Trade debts44€80k€244k▲
Suppliers440/4€80k€244k▲
Taxes, remuneration and social security45€18k€58k▲
Taxes450/3€3k€45k▲
Remuneration and social security454/9€16k€12k▼
Other amounts payable47/48€17k€10k▼
Income statement
Code20242025
Non-recurring operating income76A€54k€48k▼
Remuneration, social security and pensions62€172k€191k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€124k€122k▼
Other operating charges640/8€15k€19k▲
Gross operating margin9900€338k€399k▲
Operating profit (loss)9901€27k€67k▲
Financial income75/76B€31k€58k▲
Recurring financial income75€31k€58k▲
Financial charges65/66B€5k€21k▲
Recurring financial charges65€5k€21k▲
Profit (loss) for the period before taxes9903€53k€103k▲
Income taxes67/77€14k€30k▲
Profit (loss) for the period9904€39k€73k▲
Profit (loss) for the period to be appropriated9905€39k€73k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.46M€1.54M▲
Profit (loss) brought forward from the previous period14P€1.43M€1.46M▲
Social balance
Average headcount (FTE)90874.04.0=