Balance sheet
Code20242025
Assets
Total assets20/58€38.06M€36.31M▼
Fixed assets21/28€26.76M€26.34M▼
Intangible fixed assets21-€29k
Tangible fixed assets22/27€26.76M€26.31M▼
Land and buildings22€25.39M€26.03M▲
Plant, machinery and equipment23€2k€1k▼
Furniture and vehicles24€15k€52k▲
Assets under construction and advance payments27€1.36M€229k▼
Current assets29/58€11.30M€9.97M▼
Amounts receivable after more than one year29€6.66M€5.62M▼
Other amounts receivable291€6.66M€5.62M▼
Stocks and contracts in progress3€60k€54k▼
Stocks30/36€60k€54k▼
Amounts receivable within one year40/41€1.03M€897k▼
Trade receivables40€154k€92k▼
Other amounts receivable41€875k€805k▼
Cash at bank and in hand54/58€3.46M€3.35M▼
Deferred charges and accrued income490/1€85k€51k▼
Equity and liabilities
Total equity and liabilities10/49€38.06M€36.31M▼
Equity10/15€14.65M€14.56M▼
Contributions10/11€17k€17k=
Reserves13€666k€655k▼
Non-distributable reserves130/1€136k€136k=
Reserves not available under the articles1311€136k€136k=
Tax-exempt reserves132€529k€519k▼
Profit (loss) carried forward14€1.54M€1.63M▲
Investment grants15€12.42M€12.26M▼
Provisions and deferred taxes16€570k€498k▼
Provisions for liabilities and charges160/5€546k€475k▼
Major repairs and maintenance162€526k€422k▼
Other liabilities and charges164/5€20k€53k▲
Deferred taxes168€24k€24k▼
Amounts payable17/49€22.85M€21.25M▼
Amounts payable after more than one year17€14.43M€13.04M▼
Financial debts170/4€14.43M€13.04M▼
Amounts payable within one year42/48€2.87M€2.84M▼
Current portion of amounts payable after more than one year42€1.41M€1.39M▼
Financial debts43€731k€767k▲
Credit institutions430/8€731k€767k▲
Trade debts44€528k€365k▼
Suppliers440/4€528k€365k▼
Taxes, remuneration and social security45€147k€138k▼
Taxes450/3€13k€14k▲
Remuneration and social security454/9€135k€123k▼
Other amounts payable47/48€58k€185k▲
Accrued charges and deferred income492/3€5.54M€5.37M▼
Income statement
Code20242025
Non-recurring operating income76A€6k€125▼
Remuneration, social security and pensions62€1.02M€1.21M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€686k€764k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€22k€3k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€43k€-71k▼
Other operating charges640/8€297k€304k▲
Non-recurring operating charges66A€182k€84k▼
Gross operating margin9900€2.21M€2.32M▲
Operating profit (loss)9901€-36k€27k▲
Financial income75/76B€515k€512k▼
Recurring financial income75€515k€512k▼
Financial charges65/66B€614k€455k▼
Recurring financial charges65€614k€455k▼
Profit (loss) for the period before taxes9903€-135k€83k▲
Transfer from deferred taxes780€563€563=
Transfer to deferred taxes680€1k€0▼
Income taxes67/77€2k€2k▼
Profit (loss) for the period9904€-138k€82k▲
Transfer from tax-exempt reserves789€11k€11k=
Transfer to tax-exempt reserves689€5k€0▼
Profit (loss) for the period to be appropriated9905€-132k€93k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.54M€1.63M▲
Profit (loss) brought forward from the previous period14P€1.67M€1.54M▼
Social balance
Average headcount (FTE)908716.517.8▲