Balance sheet
Code20242025
Assets
Total assets20/58€32.75M€34.63M▲
Fixed assets21/28€17.39M€17.20M▼
Intangible fixed assets21€140k€128k▼
Tangible fixed assets22/27€120k€87k▼
Furniture and vehicles24€120k€87k▼
Financial fixed assets28€17.13M€16.98M▼
Affiliated companies280/1€9.24M€9.24M=
Participating interests280€9.24M€9.24M=
Other financial fixed assets284/8€7.89M€7.75M▼
Shares284€7.89M€7.75M▼
Current assets29/58€15.36M€17.43M▲
Amounts receivable after more than one year29€3.64M€2.76M▼
Other amounts receivable291€3.64M€2.76M▼
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€11.42M€13.83M▲
Trade receivables40€152k€410k▲
Other amounts receivable41€11.27M€13.42M▲
Cash at bank and in hand54/58€283k€827k▲
Deferred charges and accrued income490/1€15k€9k▼
Equity and liabilities
Total equity and liabilities10/49€32.75M€34.63M▲
Equity10/15€30.89M€31.52M▲
Contributions10/11€30.94M€30.94M=
Reserves13€1.79M€1.79M=
Distributable reserves133€1.79M€1.79M=
Profit (loss) carried forward14€-1.84M€-1.21M▲
Amounts payable17/49€1.86M€3.11M▲
Amounts payable after more than one year17€62k€42k▼
Financial debts170/4€62k€42k▼
Credit institutions173€62k€42k▼
Amounts payable within one year42/48€1.80M€3.07M▲
Current portion of amounts payable after more than one year42€19k€20k▲
Financial debts43€0-
Credit institutions430/8€0-
Trade debts44€105k€363k▲
Suppliers440/4€105k€363k▲
Taxes, remuneration and social security45€267k€286k▲
Taxes450/3€144k€124k▼
Remuneration and social security454/9€123k€162k▲
Other amounts payable47/48€1.41M€2.40M▲
Accrued charges and deferred income492/3€0-
Income statement
Code20242025
Operating income70/76A€1.99M€2.43M▲
Turnover70€1.96M€2.37M▲
Other operating income74€32k€59k▲
Non-recurring operating income76A€0-
Operating charges60/66A€2.04M€2.62M▲
Services and other goods61€931k€997k▲
Remuneration, social security and pensions62€1.02M€1.53M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€71k€80k▲
Other operating charges640/8€23k€15k▼
Operating profit (loss)9901€-57k€-192k▼
Financial income75/76B€8.07M€1.27M▼
Recurring financial income75€3.13M€1.27M▼
Income from financial fixed assets750€2.12M€278k▼
Income from current assets751€472k€284k▼
Other financial income752/9€543k€705k▲
Non-recurring financial income76B€4.93M€0▼
Financial charges65/66B€6.33M€238k▼
Recurring financial charges65€136k€93k▼
Debt charges650€122k€90k▼
Other financial charges652/9€14k€3k▼
Non-recurring financial charges66B€6.19M€145k▼
Profit (loss) for the period before taxes9903€1.68M€837k▼
Income taxes67/77€237k€207k▼
Taxes670/3€237k€207k▼
Profit (loss) for the period9904€1.45M€629k▼
Profit (loss) for the period to be appropriated9905€1.45M€629k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-1.84M€-1.21M▲
Profit (loss) brought forward from the previous period14P€-3.28M€-1.84M▲
Social balance
Average headcount (FTE)908712.417.8▲