Balance sheet
Code20242025
Assets
Total assets20/58€12.12M€12.07M▼
Formation expenses20€0€0=
Fixed assets21/28€7.90M€7.77M▼
Intangible fixed assets21€0€0=
Tangible fixed assets22/27€7.85M€7.72M▼
Land and buildings22€7.58M€7.49M▼
Plant, machinery and equipment23€130k€105k▼
Furniture and vehicles24€138k€127k▼
Leasing and similar rights25€0€0=
Other tangible fixed assets26€0€0=
Assets under construction and advance payments27€0€0=
Financial fixed assets28€48k€48k=
Affiliated companies280/1€0€0=
Participating interests280€0€0=
Amounts receivable281€0€0=
Companies linked by participating interests282/3€0€0=
Participating interests282€0€0=
Amounts receivable283€0€0=
Other financial fixed assets284/8€48k€48k=
Shares284€45k€45k=
Amounts receivable and cash guarantees285/8€3k€3k=
Current assets29/58€4.22M€4.30M▲
Amounts receivable after more than one year29€668k€643k▼
Trade receivables290€0€0=
Other amounts receivable291€668k€643k▼
Stocks and contracts in progress3€0€0=
Stocks30/36€0€0=
Raw materials and consumables30/31€0€0=
Work in progress32€0€0=
Finished goods33€0€0=
Goods purchased for resale34€0€0=
Property held for sale35€0€0=
Advance payments36€0€0=
Contracts in progress37€0€0=
Amounts receivable within one year40/41€345k€552k▲
Trade receivables40€96k€95k▼
Other amounts receivable41€249k€457k▲
Current investments50/53€2.96M€2.84M▼
Cash at bank and in hand54/58€221k€230k▲
Deferred charges and accrued income490/1€25k€30k▲
Equity and liabilities
Total equity and liabilities10/49€12.12M€12.07M▼
Equity10/15€5.95M€6.46M▲
Contributions10/11€866k€866k=
Capital10€866k€866k=
Revaluation surpluses12€0€0=
Reserves13€1.26M€4.06M▲
Profit (loss) carried forward14€3.52M€1.25M▼
Investment grants15€308k€274k▼
Provisions and deferred taxes16€0€0=
Provisions for liabilities and charges160/5€0€0=
Pensions and similar obligations160€0€0=
Taxes161€0€0=
Major repairs and maintenance162€0€0=
Environmental obligations163€0€0=
Other liabilities and charges164/5€0€0=
Deferred taxes168€0€0=
Amounts payable17/49€6.16M€5.61M▼
Amounts payable after more than one year17€4.94M€4.80M▼
Financial debts170/4€4.94M€4.80M▼
Subordinated loans170€0€0=
Unsubordinated bonds171€0€0=
Leasing and similar obligations172€4.94M€4.80M▼
Credit institutions173€0€0=
Other loans174€0€0=
Trade debts175€0€0=
Suppliers1750€0€0=
Bills of exchange payable1751€0€0=
Advances received on contracts in progress176€0€0=
Other amounts payable178/9€0€0=
Amounts payable within one year42/48€1.21M€797k▼
Current portion of amounts payable after more than one year42€243k€143k▼
Financial debts43€0€0=
Credit institutions430/8€0€0=
Other loans439€0€0=
Trade debts44€216k€122k▼
Suppliers440/4€216k€122k▼
Bills of exchange payable441€0€0=
Advances received on contracts in progress46€0€0=
Taxes, remuneration and social security45€527k€531k▲
Taxes450/3€4k€0▼
Remuneration and social security454/9€523k€531k▲
Accrued charges and deferred income492/3€5k€11k▲
Income statement
Code20242025
Operating income70/76A€6.20M€6.58M▲
Turnover70€703k€741k▲
Change in stocks of work in progress, finished goods and contracts in progress71€0€0=
Own construction capitalised72€0€0=
Other operating income74€151k€197k▲
Non-recurring operating income76A€265k€144k▼
Operating charges60/66A€5.63M€5.95M▲
Goods for resale, raw materials and consumables60€157k€165k▲
Purchases600/8€157k€165k▲
Change in stocks: decrease (increase)609€0€0=
Services and other goods61€482k€490k▲
Remuneration, social security and pensions62€4.59M€4.87M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€317k€350k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€0=
Other operating charges640/8€81k€70k▼
Non-recurring operating charges66A€0€0=
Operating profit (loss)9901€575k€633k▲
Financial income75/76B€20k€30k▲
Recurring financial income75€20k€30k▲
Income from financial fixed assets750€0€0=
Income from current assets751€20k€30k▲
Other financial income752/9€38€1▼
Non-recurring financial income76B€0€0=
Financial charges65/66B€84k€125k▲
Recurring financial charges65€71k€114k▲
Debt charges650€86k€113k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-16k€0▲
Other financial charges652/9€632€844▲
Non-recurring financial charges66B€13k€11k▼
Profit (loss) for the period before taxes9903€511k€539k▲
Transfer from deferred taxes780€0€0=
Transfer to deferred taxes680€0€0=
Income taxes67/77€0€0=
Taxes670/3€0€0=
Tax adjustments and reversals of tax provisions77€0€0=
Profit (loss) for the period9904€511k€539k▲
Transfer from tax-exempt reserves789€0€0=
Transfer to tax-exempt reserves689€0€0=
Profit (loss) for the period to be appropriated9905€511k€539k▲
Appropriation of the result
Profit (loss) to be appropriated9906€3.68M€4.06M▲
Profit (loss) brought forward from the previous period14P€3.17M€3.52M▲
From contributions791€0-
To contributions691€157k€2.81M▲
Social balance
Average headcount (FTE)908764.264.6▲