Balance sheet
Code20242025
Assets
Total assets20/58€76.97M€92.74M▲
Fixed assets21/28€76.23M€91.64M▲
Intangible fixed assets21€1.11M€969k▼
Tangible fixed assets22/27€75.12M€90.68M▲
Land and buildings22€30.67M€48.51M▲
Plant, machinery and equipment23€22k€18k▼
Furniture and vehicles24€73k€72k▼
Other tangible fixed assets26€245k€241k▼
Assets under construction and advance payments27€44.11M€41.83M▼
Financial fixed assets28€250€250=
Current assets29/58€744k€1.10M▲
Amounts receivable within one year40/41€267k€482k▲
Trade receivables40€116k€117k▲
Other amounts receivable41€151k€365k▲
Cash at bank and in hand54/58€228k€462k▲
Deferred charges and accrued income490/1€249k€156k▼
Equity and liabilities
Total equity and liabilities10/49€76.97M€92.74M▲
Equity10/15€16.44M€16.40M▼
Contributions10/11€10.67M€10.67M=
Capital10€10.67M€10.67M=
Issued capital100€10.67M€10.67M=
Outside capital11€0-
Share premium1100/10€0-
Revaluation surpluses12€3.14M€3.14M=
Reserves13€766k€766k=
Non-distributable reserves130/1€58k€58k=
Legal reserve130€58k€58k=
Tax-exempt reserves132€708k€708k=
Profit (loss) carried forward14€1.85M€1.82M▼
Provisions and deferred taxes16€236k€236k=
Deferred taxes168€236k€236k=
Amounts payable17/49€60.30M€76.10M▲
Amounts payable after more than one year17€25.09M€25.08M=
Financial debts170/4€25.09M€25.08M=
Amounts payable within one year42/48€35.19M€51.03M▲
Current portion of amounts payable after more than one year42€1.80M€1.95M▲
Financial debts43€19.61M€29.78M▲
Credit institutions430/8€19.61M€29.78M▲
Trade debts44€2.07M€3.81M▲
Suppliers440/4€2.07M€3.81M▲
Taxes, remuneration and social security45€935€2k▲
Remuneration and social security454/9€935€2k▲
Other amounts payable47/48€11.71M€15.48M▲
Accrued charges and deferred income492/3€19k€0▼
Income statement
Code20242025
Non-recurring operating income76A-€24k
Remuneration, social security and pensions62€25k€28k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€989k€1.76M▲
Other operating charges640/8€170k€180k▲
Non-recurring operating charges66A€1k€0▼
Gross operating margin9900€1.64M€2.80M▲
Operating profit (loss)9901€455k€831k▲
Financial income75/76B€4k€0▼
Recurring financial income75€4k€0▼
Financial charges65/66B€278k€862k▲
Recurring financial charges65€278k€862k▲
Profit (loss) for the period before taxes9903€182k€-31k▼
Income taxes67/77€0-
Profit (loss) for the period9904€182k€-31k▼
Profit (loss) for the period to be appropriated9905€182k€-31k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.85M€1.82M▼
Profit (loss) brought forward from the previous period14P€1.67M€1.85M▲
Social balance
Average headcount (FTE)90870.50.5=