Balance sheet
Code20242025
Assets
Total assets20/58€8.39M€9.29M▲
Fixed assets21/28€6.31M€6.24M▼
Tangible fixed assets22/27€815k€743k▼
Land and buildings22€736k€683k▼
Furniture and vehicles24€79k€60k▼
Financial fixed assets28€5.50M€5.50M=
Current assets29/58€2.08M€3.05M▲
Amounts receivable after more than one year29€90k-
Other amounts receivable291€90k-
Stocks and contracts in progress3€1.76M€2.12M▲
Stocks30/36€1.76M€2.12M▲
Amounts receivable within one year40/41€213k€827k▲
Trade receivables40€75k€56k▼
Other amounts receivable41€139k€771k▲
Cash at bank and in hand54/58€7k€76k▲
Deferred charges and accrued income490/1€14k€27k▲
Equity and liabilities
Total equity and liabilities10/49€8.39M€9.29M▲
Equity10/15€4.37M€3.68M▼
Contributions10/11€90k€90k=
Capital10€90k€90k=
Issued capital100€90k€90k=
Reserves13€4.28M€3.59M▼
Non-distributable reserves130/1€9k€9k=
Legal reserve130€9k€9k=
Distributable reserves133€4.27M€3.58M▼
Provisions and deferred taxes16€93k€87k▼
Provisions for liabilities and charges160/5€93k€87k▼
Other liabilities and charges164/5€93k€87k▼
Amounts payable17/49€3.93M€5.52M▲
Amounts payable after more than one year17€2.64M€2.26M▼
Financial debts170/4€1.24M€848k▼
Other amounts payable178/9€1.40M€1.41M▲
Amounts payable within one year42/48€1.20M€3.18M▲
Current portion of amounts payable after more than one year42€419k€390k▼
Financial debts43-€950k
Credit institutions430/8-€950k
Trade debts44€4k€91k▲
Suppliers440/4€4k€91k▲
Taxes, remuneration and social security45€109k€132k▲
Taxes450/3€97k€109k▲
Remuneration and social security454/9€12k€23k▲
Other amounts payable47/48€671k€1.62M▲
Accrued charges and deferred income492/3€86k€80k▼
Income statement
Code20242025
Non-recurring operating income76A€1.78M-
Remuneration, social security and pensions62€58k€114k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€42k€21k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€52k€21k▼
Other operating charges640/8€49k€46k▼
Non-recurring operating charges66A-€66k
Gross operating margin9900€1.99M€693k▼
Operating profit (loss)9901€1.79M€426k▼
Financial income75/76B€21k€26k▲
Recurring financial income75€21k€26k▲
Financial charges65/66B€143k€129k▼
Recurring financial charges65€143k€129k▼
Profit (loss) for the period before taxes9903€1.67M€323k▼
Income taxes67/77€463k€80k▼
Profit (loss) for the period9904€1.20M€243k▼
Profit (loss) for the period to be appropriated9905€1.20M€243k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.20M€243k▼
Transfer from equity791/2€75k€938k▲
Transfer to equity691/2€1.20M€243k▼
To other reserves6921€1.20M€243k▼
Profit to be distributed694/7€75k€938k▲
Return on contributions (dividend)694€75k€938k▲
Social balance
Average headcount (FTE)90870.81.8▲