Balance sheet
Code20232024
Assets
Total assets20/58€953k€1.04M▲
Fixed assets21/28€367k€396k▲
Intangible fixed assets21€1k€865▼
Tangible fixed assets22/27€365k€395k▲
Land and buildings22€161k€141k▼
Plant, machinery and equipment23€90k€71k▼
Furniture and vehicles24€34k€138k▲
Leasing and similar rights25€81k€45k▼
Financial fixed assets28€157€157=
Current assets29/58€586k€645k▲
Stocks and contracts in progress3€94k€84k▼
Stocks30/36€94k€84k▼
Amounts receivable within one year40/41€462k€524k▲
Trade receivables40€444k€513k▲
Other amounts receivable41€18k€11k▼
Current investments50/53€3k€20k▲
Cash at bank and in hand54/58€18k€12k▼
Deferred charges and accrued income490/1€9k€5k▼
Equity and liabilities
Total equity and liabilities10/49€953k€1.04M▲
Equity10/15€349k€491k▲
Contributions10/11€6k€6k=
Reserves13€248k€400k▲
Non-distributable reserves130/1€2k-
Reserves not available under the articles1311€2k-
Tax-exempt reserves132-€84k
Distributable reserves133€247k€316k▲
Profit (loss) carried forward14€63k€63k▲
Investment grants15€32k€22k▼
Amounts payable17/49€604k€550k▼
Amounts payable after more than one year17€98k€102k▲
Financial debts170/4€98k€102k▲
Amounts payable within one year42/48€506k€448k▼
Current portion of amounts payable after more than one year42€90k€84k▼
Financial debts43€63k€30k▼
Credit institutions430/8€63k€30k▼
Trade debts44€192k€165k▼
Suppliers440/4€192k€165k▼
Taxes, remuneration and social security45€140k€149k▲
Taxes450/3€71k€76k▲
Remuneration and social security454/9€69k€73k▲
Other amounts payable47/48€20k€20k=
Accrued charges and deferred income492/3€303-
Income statement
Code20232024
Non-recurring operating income76A-€24k
Remuneration, social security and pensions62€441k€539k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€83k€107k▲
Other operating charges640/8€10k€12k▲
Non-recurring operating charges66A€319€104▼
Gross operating margin9900€722k€872k▲
Operating profit (loss)9901€188k€214k▲
Financial income75/76B€19k€10k▼
Recurring financial income75€19k€10k▼
Financial charges65/66B€20k€16k▼
Recurring financial charges65€20k€16k▼
Profit (loss) for the period before taxes9903€188k€207k▲
Income taxes67/77€58k€56k▼
Profit (loss) for the period9904€130k€152k▲
Transfer to tax-exempt reserves689-€84k
Profit (loss) for the period to be appropriated9905€130k€68k▼
Appropriation of the result
Profit (loss) to be appropriated9906€188k€130k▼
Profit (loss) brought forward from the previous period14P€58k€63k▲
Transfer from equity791/2€20k-
Transfer to equity691/2€125k€68k▼
To other reserves6921€125k€68k▼
Profit to be distributed694/7€20k-
Return on contributions (dividend)694€20k-
Social balance
Average headcount (FTE)90879.110.8▲