Balance sheet
Code20242025
Assets
Total assets20/58€34.72M€32.24M▼
Fixed assets21/28€22.19M€21.57M▼
Tangible fixed assets22/27€1.41M€1.23M▼
Land and buildings22€1.30M€1.17M▼
Plant, machinery and equipment23€4k€3k▼
Furniture and vehicles24€35k€7k▼
Leasing and similar rights25€74k€56k▼
Financial fixed assets28€20.78M€20.34M▼
Affiliated companies280/1€20.49M€20.30M▼
Participating interests280€18.96M€18.77M▼
Amounts receivable281€1.53M€1.53M=
Companies linked by participating interests282/3€250k-
Participating interests282€250k-
Other financial fixed assets284/8€35k€37k▲
Shares284€18k€18k=
Amounts receivable and cash guarantees285/8€17k€19k▲
Current assets29/58€12.54M€10.67M▼
Amounts receivable within one year40/41€8.41M€6.44M▼
Trade receivables40€27k€32k▲
Other amounts receivable41€8.38M€6.41M▼
Current investments50/53€2.68M€2.72M▲
Own shares50€2.68M€2.72M▲
Cash at bank and in hand54/58€1.43M€1.50M▲
Deferred charges and accrued income490/1€19k€17k▼
Equity and liabilities
Total equity and liabilities10/49€34.72M€32.24M▼
Equity10/15€17.28M€16.80M▼
Contributions10/11€1.00M€1.00M=
Capital10€1.00M€1.00M=
Issued capital100€1.00M€1.00M=
Reserves13€5.27M€5.31M▲
Non-distributable reserves130/1€2.97M€3.01M▲
Legal reserve130€292k€292k=
Own shares acquired1312€2.68M€2.72M▲
Tax-exempt reserves132€8k€8k=
Distributable reserves133€2.29M€2.29M=
Profit (loss) carried forward14€10.90M€10.42M▼
Investment grants15€103k€74k▼
Amounts payable17/49€17.45M€15.44M▼
Amounts payable after more than one year17€1.77M€1.45M▼
Financial debts170/4€1.77M€1.45M▼
Subordinated loans170€1.04M€1.04M=
Leasing and similar obligations172€54k€37k▼
Credit institutions173€674k€374k▼
Amounts payable within one year42/48€15.68M€13.98M▼
Current portion of amounts payable after more than one year42€643k€313k▼
Financial debts43€12.21M€8.75M▼
Credit institutions430/8€12.15M€8.70M▼
Other loans439€58k€53k▼
Trade debts44€172k€199k▲
Suppliers440/4€172k€199k▲
Taxes, remuneration and social security45€72k€54k▼
Taxes450/3€17k€16k▼
Remuneration and social security454/9€56k€38k▼
Other amounts payable47/48€2.58M€4.66M▲
Accrued charges and deferred income492/3€5k€6k▲
Income statement
Code20242025
Operating income70/76A€2.67M€2.79M▲
Turnover70€2.14M€2.20M▲
Other operating income74€536k€592k▲
Operating charges60/66A€2.54M€2.95M▲
Services and other goods61€1.83M€2.19M▲
Remuneration, social security and pensions62€472k€489k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€213k€204k▼
Other operating charges640/8€30k€74k▲
Operating profit (loss)9901€132k€-164k▼
Financial income75/76B€1.83M€1.84M▲
Recurring financial income75€1.83M€1.80M▼
Income from financial fixed assets750€1.48M€1.55M▲
Income from current assets751€342k€219k▼
Other financial income752/9€8k€29k▲
Non-recurring financial income76B-€38k
Financial charges65/66B€597k€714k▲
Recurring financial charges65€597k€425k▼
Debt charges650€597k€425k▼
Other financial charges652/9€45-
Non-recurring financial charges66B-€288k
Profit (loss) for the period before taxes9903€1.36M€959k▼
Income taxes67/77€1k€1k▼
Taxes670/3€1k€1k▼
Profit (loss) for the period9904€1.36M€958k▼
Profit (loss) for the period to be appropriated9905€1.36M€958k▼
Appropriation of the result
Profit (loss) to be appropriated9906€12.20M€11.86M▼
Profit (loss) brought forward from the previous period14P€10.84M€10.90M▲
Transfer to equity691/2-€37k
To the legal reserve6920-€37k
Profit to be distributed694/7€1.30M€1.40M▲
Return on contributions (dividend)694€1.30M€1.40M▲
Social balance
Average headcount (FTE)90875.05.0=