Balance sheet
Code20242025
Assets
Total assets20/58€24.99M€23.40M▼
Fixed assets21/28€22.56M€21.36M▼
Intangible fixed assets21€18k€13k▼
Tangible fixed assets22/27€15.29M€14.09M▼
Land and buildings22€15.18M€14.01M▼
Plant, machinery and equipment23€2k€29k▲
Furniture and vehicles24€112k€56k▼
Financial fixed assets28€7.25M€7.25M=
Affiliated companies280/1€7.25M€7.25M=
Participating interests280€7.25M€7.25M=
Other financial fixed assets284/8€186€186=
Amounts receivable and cash guarantees285/8€186€186=
Current assets29/58€2.43M€2.04M▼
Amounts receivable within one year40/41€2.36M€1.85M▼
Trade receivables40€1.21M€1.29M▲
Other amounts receivable41€1.15M€561k▼
Cash at bank and in hand54/58€64k€173k▲
Deferred charges and accrued income490/1€10k€18k▲
Equity and liabilities
Total equity and liabilities10/49€24.99M€23.40M▼
Equity10/15€10.93M€12.11M▲
Contributions10/11€7.00M€7.00M=
Capital10€7.00M€7.00M=
Issued capital100€7.00M€7.00M=
Outside capital11€101€101=
Share premium1100/10€101€101=
Reserves13€306k€1.02M▲
Non-distributable reserves130/1€175k€199k▲
Legal reserve130€175k€199k▲
Tax-exempt reserves132€21k€707k▲
Distributable reserves133€110k€110k=
Profit (loss) carried forward14€3.62M€4.09M▲
Provisions and deferred taxes16€10k€238k▲
Deferred taxes168€10k€238k▲
Amounts payable17/49€14.05M€11.06M▼
Amounts payable after more than one year17€8.71M€7.43M▼
Financial debts170/4€8.71M€7.43M▼
Credit institutions173€8.71M€7.43M▼
Amounts payable within one year42/48€5.35M€3.63M▼
Current portion of amounts payable after more than one year42€1.31M€1.21M▼
Financial debts43€76k€76k▼
Credit institutions430/8€76k€76k▼
Trade debts44€681k€871k▲
Suppliers440/4€681k€871k▲
Taxes, remuneration and social security45€697k€572k▼
Taxes450/3€305k€210k▼
Remuneration and social security454/9€392k€362k▼
Other amounts payable47/48€2.58M€898k▼
Accrued charges and deferred income492/3-€1k
Income statement
Code20242025
Operating income70/76A€7.51M€7.90M▲
Turnover70€192k€140k▼
Other operating income74€7.28M€6.82M▼
Non-recurring operating income76A€39k€947k▲
Operating charges60/66A€6.03M€6.09M▲
Services and other goods61€1.40M€1.44M▲
Remuneration, social security and pensions62€2.36M€2.52M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.25M€1.19M▼
Other operating charges640/8€1.02M€936k▼
Non-recurring operating charges66A€7k-
Operating profit (loss)9901€1.48M€1.82M▲
Financial income75/76B€0€23▲
Recurring financial income75€0€23▲
Other financial income752/9€0€23▲
Financial charges65/66B€210k€198k▼
Recurring financial charges65€210k€198k▼
Debt charges650€203k€188k▼
Other financial charges652/9€7k€10k▲
Profit (loss) for the period before taxes9903€1.27M€1.62M▲
Transfer from deferred taxes780€1k€1k=
Transfer to deferred taxes680-€229k
Income taxes67/77€345k€215k▼
Taxes670/3€345k€215k▼
Profit (loss) for the period9904€924k€1.18M▲
Transfer from tax-exempt reserves789€2k€2k=
Transfer to tax-exempt reserves689-€688k
Profit (loss) for the period to be appropriated9905€927k€490k▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.87M€4.11M▲
Profit (loss) brought forward from the previous period14P€2.94M€3.62M▲
Transfer to equity691/2€46k€25k▼
To the legal reserve6920€46k€25k▼
Profit to be distributed694/7€200k-
Return on contributions (dividend)694€200k-
Social balance
Average headcount (FTE)908726.225.7▼