Balance sheet
Code20242025
Assets
Total assets20/58€169.13M€170.04M▲
Fixed assets21/28€151.88M€150.37M▼
Intangible fixed assets21€11.58M€11.14M▼
Tangible fixed assets22/27€935k€1.11M▲
Plant, machinery and equipment23-€0
Furniture and vehicles24€379k€638k▲
Leasing and similar rights25€498k€438k▼
Other tangible fixed assets26€58k€35k▼
Financial fixed assets28€139.37M€138.12M▼
Affiliated companies280/1€139.37M€138.12M▼
Participating interests280€139.37M€138.12M▼
Current assets29/58€17.25M€19.67M▲
Amounts receivable after more than one year29€13.93M€14.93M▲
Other amounts receivable291€13.93M€14.93M▲
Stocks and contracts in progress3€5k€0▼
Stocks30/36€5k€0▼
Goods purchased for resale34€5k€0▼
Amounts receivable within one year40/41€2.49M€4.20M▲
Trade receivables40€1.49M€3.61M▲
Other amounts receivable41€995k€587k▼
Cash at bank and in hand54/58€551k€340k▼
Deferred charges and accrued income490/1€277k€201k▼
Equity and liabilities
Total equity and liabilities10/49€169.13M€170.04M▲
Equity10/15€145.98M€146.49M▲
Contributions10/11€3.08M€3.07M=
Capital10€3.08M€3.07M=
Issued capital100€3.08M€3.07M=
Revaluation surpluses12€128.73M€127.07M▼
Reserves13€326k€326k=
Non-distributable reserves130/1€308k€308k=
Legal reserve130€308k€308k=
Distributable reserves133€18k€18k=
Profit (loss) carried forward14€13.84M€16.02M▲
Amounts payable17/49€23.15M€23.55M▲
Amounts payable after more than one year17€13.90M€12.64M▼
Financial debts170/4€12.34M€10.97M▼
Subordinated loans170€32k€0▼
Credit institutions173€3.16M€3.47M▲
Other loans174€9.15M€7.50M▼
Trade debts175€1.56M€1.67M▲
Suppliers1750€1.56M€1.67M▲
Amounts payable within one year42/48€9.23M€10.63M▲
Current portion of amounts payable after more than one year42€1.45M€1.70M▲
Financial debts43€4.80M€5.20M▲
Credit institutions430/8€4.80M€5.20M▲
Trade debts44€1.46M€2.36M▲
Suppliers440/4€1.41M€2.36M▲
Bills of exchange payable441€46k-
Taxes, remuneration and social security45€913k€766k▼
Taxes450/3€125k€70k▼
Remuneration and social security454/9€788k€696k▼
Other amounts payable47/48€606k€600k▼
Accrued charges and deferred income492/3€26k€286k▲
Income statement
Code20242025
Operating income70/76A€19.86M€23.17M▲
Turnover70€18.72M€21.17M▲
Own construction capitalised72€899k€905k▲
Other operating income74€245k€1.09M▲
Operating charges60/66A€18.79M€20.83M▲
Goods for resale, raw materials and consumables60€49k€103k▲
Purchases600/8€46k€98k▲
Change in stocks: decrease (increase)609€3k€5k▲
Services and other goods61€8.88M€10.15M▲
Remuneration, social security and pensions62€6.58M€6.75M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3.19M€3.73M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€4k€7k▲
Other operating charges640/8€93k€94k▲
Operating profit (loss)9901€1.07M€2.34M▲
Financial income75/76B€1.07M€906k▼
Recurring financial income75€1.07M€906k▼
Income from financial fixed assets750€178k€68k▼
Income from current assets751€1k€72k▲
Other financial income752/9€890k€765k▼
Financial charges65/66B€331k€461k▲
Recurring financial charges65€295k€461k▲
Debt charges650€295k€375k▲
Other financial charges652/9€24€86k▲
Non-recurring financial charges66B€36k-
Profit (loss) for the period before taxes9903€1.81M€2.78M▲
Income taxes67/77€5k€2k▼
Taxes670/3€25k€14k▼
Tax adjustments and reversals of tax provisions77€20k€12k▼
Profit (loss) for the period9904€1.81M€2.78M▲
Profit (loss) for the period to be appropriated9905€1.81M€2.78M▲
Appropriation of the result
Profit (loss) to be appropriated9906€14.44M€16.62M▲
Profit (loss) brought forward from the previous period14P€12.64M€13.84M▲
Profit to be distributed694/7€600k€600k=
Directors or managers695€600k€600k=
Social balance
Average headcount (FTE)908779.485.3▲