Balance sheet
Code20242025
Assets
Total assets20/58€5.01M€5.21M▲
Fixed assets21/28€1.58M€1.45M▼
Intangible fixed assets21€79k€123k▲
Tangible fixed assets22/27€1.51M€1.32M▼
Land and buildings22€672k€614k▼
Plant, machinery and equipment23€182k€208k▲
Furniture and vehicles24€76k€100k▲
Leasing and similar rights25€576k€402k▼
Current assets29/58€3.43M€3.76M▲
Stocks and contracts in progress3€520k€553k▲
Stocks30/36€520k€553k▲
Amounts receivable within one year40/41€1.03M€1.52M▲
Trade receivables40€907k€1.45M▲
Other amounts receivable41€124k€69k▼
Current investments50/53€554k€0▼
Cash at bank and in hand54/58€1.31M€1.67M▲
Deferred charges and accrued income490/1€13k€16k▲
Equity and liabilities
Total equity and liabilities10/49€5.01M€5.21M▲
Equity10/15€2.66M€2.45M▼
Contributions10/11€147k€147k=
Capital10€147k€147k=
Issued capital100€147k€147k=
Reserves13€2.47M€2.26M▼
Non-distributable reserves130/1€17k€17k=
Legal reserve130€17k€17k=
Tax-exempt reserves132€265k€100k▼
Distributable reserves133€2.19M€2.15M▼
Profit (loss) carried forward14€0€0=
Investment grants15€37k€35k▼
Provisions and deferred taxes16€73k€72k▼
Provisions for liabilities and charges160/5€61k€61k=
Major repairs and maintenance162€61k€61k=
Deferred taxes168€12k€12k▼
Amounts payable17/49€2.28M€2.69M▲
Amounts payable after more than one year17€859k€562k▼
Financial debts170/4€859k€562k▼
Amounts payable within one year42/48€1.42M€2.13M▲
Current portion of amounts payable after more than one year42€326k€291k▼
Financial debts43€0-
Credit institutions430/8€0-
Trade debts44€580k€586k▲
Suppliers440/4€580k€586k▲
Taxes, remuneration and social security45€193k€298k▲
Taxes450/3€38k€93k▲
Remuneration and social security454/9€155k€205k▲
Other amounts payable47/48€325k€952k▲
Income statement
Code20242025
Non-recurring operating income76A€0€3k▲
Remuneration, social security and pensions62€1.43M€1.50M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€204k€323k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€119k€-53k▼
Other operating charges640/8€25k€24k▼
Gross operating margin9900€2.42M€2.64M▲
Operating profit (loss)9901€643k€840k▲
Financial income75/76B€24k€47k▲
Recurring financial income75€24k€47k▲
Financial charges65/66B€46k€95k▲
Recurring financial charges65€46k€95k▲
Profit (loss) for the period before taxes9903€622k€792k▲
Transfer from deferred taxes780€762€762=
Income taxes67/77€139k€204k▲
Profit (loss) for the period9904€484k€589k▲
Transfer from tax-exempt reserves789-€165k
Transfer to tax-exempt reserves689€97k€0▼
Profit (loss) for the period to be appropriated9905€387k€753k▲
Appropriation of the result
Profit (loss) to be appropriated9906€387k€753k▲
Transfer from equity791/2-€47k
Transfer to equity691/2€307k€0▼
To other reserves6921€307k€0▼
Profit to be distributed694/7€80k€800k▲
Return on contributions (dividend)694-€800k
Directors or managers695€80k€0▼
Social balance
Average headcount (FTE)908729.829.7▼