Balance sheet
Code20242025
Assets
Total assets20/58€6.84M€4.93M▼
Formation expenses20€7k€731▼
Fixed assets21/28€3.60M€2.57M▼
Intangible fixed assets21€2.14M€1.40M▼
Tangible fixed assets22/27€810k€739k▼
Land and buildings22€396k€363k▼
Plant, machinery and equipment23€338k€328k▼
Furniture and vehicles24€2k€2k▲
Leasing and similar rights25€73k€45k▼
Financial fixed assets28€653k€428k▼
Affiliated companies280/1€650k€350k▼
Participating interests280€650k€350k▼
Companies linked by participating interests282/3€1€75k▲
Participating interests282€1€1=
Amounts receivable283-€75k
Other financial fixed assets284/8€3k€3k▲
Amounts receivable and cash guarantees285/8€3k€3k▲
Current assets29/58€3.24M€2.36M▼
Amounts receivable after more than one year29€256k€0▼
Other amounts receivable291€256k€0▼
Stocks and contracts in progress3€214k€305k▲
Stocks30/36€214k€305k▲
Raw materials and consumables30/31€214k€305k▲
Amounts receivable within one year40/41€1.86M€1.90M▲
Trade receivables40€1.02M€1.47M▲
Other amounts receivable41€841k€431k▼
Cash at bank and in hand54/58€841k€131k▼
Deferred charges and accrued income490/1€62k€23k▼
Equity and liabilities
Total equity and liabilities10/49€6.84M€4.93M▼
Equity10/15€4.05M€1.75M▼
Contributions10/11€11.00M€11.00M=
Capital10€4.88M€4.88M=
Issued capital100€4.88M€4.88M=
Outside capital11€6.12M€6.12M=
Share premium1100/10€6.12M€6.12M=
Reserves13€2k€2k=
Non-distributable reserves130/1€2k€2k=
Legal reserve130€2k€2k=
Profit (loss) carried forward14€-8.66M€-10.10M▼
Investment grants15€1.71M€851k▼
Provisions and deferred taxes16€0-
Provisions for liabilities and charges160/5€0-
Other liabilities and charges164/5€0-
Amounts payable17/49€2.79M€3.18M▲
Amounts payable after more than one year17€567k€393k▼
Financial debts170/4€567k€393k▼
Leasing and similar obligations172€42k€18k▼
Other loans174€525k€375k▼
Amounts payable within one year42/48€1.83M€2.78M▲
Current portion of amounts payable after more than one year42€717k€753k▲
Financial debts43-€360k
Credit institutions430/8-€360k
Trade debts44€806k€952k▲
Suppliers440/4€806k€952k▲
Advances received on contracts in progress46-€363k
Taxes, remuneration and social security45€202k€243k▲
Taxes450/3€24k€71k▲
Remuneration and social security454/9€178k€173k▼
Other amounts payable47/48€108k€108k=
Accrued charges and deferred income492/3€390k€4k▼
Income statement
Code20242025
Operating income70/76A€3.94M€4.62M▲
Turnover70€3.35M€4.24M▲
Change in stocks of work in progress, finished goods and contracts in progress71€0-
Own construction capitalised72€354k€214k▼
Other operating income74€237k€165k▼
Non-recurring operating income76A€0-
Operating charges60/66A€6.08M€6.32M▲
Goods for resale, raw materials and consumables60€1.81M€2.55M▲
Purchases600/8€1.86M€2.64M▲
Change in stocks: decrease (increase)609€-48k€-91k▼
Services and other goods61€1.37M€1.42M▲
Remuneration, social security and pensions62€1.30M€1.21M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.60M€1.10M▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-34k€0▲
Other operating charges640/8€32k€36k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€-2.13M€-1.70M▲
Financial income75/76B€916k€673k▼
Recurring financial income75€916k€598k▼
Other financial income752/9€916k€598k▼
Non-recurring financial income76B-€75k
Financial charges65/66B€60k€418k▲
Recurring financial charges65€60k€118k▲
Debt charges650€37k€43k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€48k
Other financial charges652/9€23k€28k▲
Non-recurring financial charges66B-€300k
Profit (loss) for the period before taxes9903€-1.28M€-1.44M▼
Income taxes67/77€-13k€1k▲
Taxes670/3€1k€1k▼
Tax adjustments and reversals of tax provisions77€14k€0▼
Profit (loss) for the period9904€-1.26M€-1.45M▼
Profit (loss) for the period to be appropriated9905€-1.26M€-1.45M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-8.66M€-10.10M▼
Profit (loss) brought forward from the previous period14P€-7.39M€-8.66M▼
Social balance
Average headcount (FTE)908716.214.4▼