Balance sheet
Code20242025
Assets
Total assets20/58€1.21M€1.31M▲
Fixed assets21/28€798k€709k▼
Tangible fixed assets22/27€797k€708k▼
Land and buildings22€650k€554k▼
Plant, machinery and equipment23€35k€35k▼
Furniture and vehicles24€112k€88k▼
Assets under construction and advance payments27-€32k
Financial fixed assets28€900€900=
Current assets29/58€408k€605k▲
Amounts receivable after more than one year29€0-
Other amounts receivable291€0-
Stocks and contracts in progress3€642€345▼
Stocks30/36€642€345▼
Amounts receivable within one year40/41€30k€55k▲
Trade receivables40€16k€20k▲
Other amounts receivable41€14k€35k▲
Cash at bank and in hand54/58€375k€522k▲
Deferred charges and accrued income490/1€2k€27k▲
Equity and liabilities
Total equity and liabilities10/49€1.21M€1.31M▲
Equity10/15€695k€809k▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€634k€748k▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€12k€13k▲
Distributable reserves133€615k€729k▲
Profit (loss) carried forward14€0€0=
Provisions and deferred taxes16€4k€4k▲
Deferred taxes168€4k€4k▲
Amounts payable17/49€507k€500k▼
Amounts payable after more than one year17€238k€189k▼
Financial debts170/4€238k€189k▼
Amounts payable within one year42/48€252k€298k▲
Current portion of amounts payable after more than one year42€48k€49k▲
Trade debts44€10k€19k▲
Suppliers440/4€10k€19k▲
Advances received on contracts in progress46€2k€5k▲
Taxes, remuneration and social security45€15k€37k▲
Taxes450/3€2k€21k▲
Remuneration and social security454/9€12k€16k▲
Other amounts payable47/48€177k€187k▲
Accrued charges and deferred income492/3€17k€13k▼
Income statement
Code20242025
Non-recurring operating income76A-€413
Remuneration, social security and pensions62€88k€165k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€154k€163k▲
Other operating charges640/8€51k€50k▼
Non-recurring operating charges66A€5k€205▼
Gross operating margin9900€511k€647k▲
Operating profit (loss)9901€213k€270k▲
Financial income75/76B€78€17k▲
Recurring financial income75€78€626▲
Non-recurring financial income76B-€16k
Financial charges65/66B€27k€25k▼
Recurring financial charges65€27k€25k▼
Profit (loss) for the period before taxes9903€186k€262k▲
Transfer from deferred taxes780€1k€2k▲
Transfer to deferred taxes680-€2k
Income taxes67/77€59k€84k▲
Profit (loss) for the period9904€129k€178k▲
Transfer from tax-exempt reserves789€4k€6k▲
Transfer to tax-exempt reserves689-€6k
Profit (loss) for the period to be appropriated9905€133k€177k▲
Appropriation of the result
Profit (loss) to be appropriated9906€133k€177k▲
Transfer from equity791/2€11k€63k▲
Transfer to equity691/2€133k€177k▲
To other reserves6921€133k€177k▲
Profit to be distributed694/7€11k€63k▲
Return on contributions (dividend)694€11k€63k▲
Social balance
Average headcount (FTE)90872.23.0▲