Balance sheet
Code20242025
Assets
Total assets20/58€1.40M€2.52M▲
Fixed assets21/28€574k€826k▲
Intangible fixed assets21€34k€60k▲
Tangible fixed assets22/27€521k€747k▲
Plant, machinery and equipment23€41k€45k▲
Furniture and vehicles24€221k€389k▲
Leasing and similar rights25€256k€311k▲
Other tangible fixed assets26€3k€2k▼
Financial fixed assets28€19k€19k▲
Current assets29/58€821k€1.70M▲
Amounts receivable after more than one year29€3k€0▼
Other amounts receivable291€3k€0▼
Stocks and contracts in progress3€11k€8k▼
Contracts in progress37€11k€8k▼
Amounts receivable within one year40/41€299k€1.14M▲
Trade receivables40€265k€273k▲
Other amounts receivable41€34k€863k▲
Cash at bank and in hand54/58€490k€347k▼
Deferred charges and accrued income490/1€19k€206k▲
Equity and liabilities
Total equity and liabilities10/49€1.40M€2.52M▲
Equity10/15€459k€686k▲
Contributions10/11€37k€37k=
Reserves13€421k€649k▲
Tax-exempt reserves132€67k€108k▲
Distributable reserves133€354k€541k▲
Profit (loss) carried forward14€0€0=
Provisions and deferred taxes16€22k€36k▲
Deferred taxes168€22k€36k▲
Amounts payable17/49€914k€1.80M▲
Amounts payable after more than one year17€314k€391k▲
Financial debts170/4€314k€391k▲
Amounts payable within one year42/48€600k€1.41M▲
Current portion of amounts payable after more than one year42€83k€365k▲
Financial debts43€27k€64▼
Credit institutions430/8€27k€64▼
Trade debts44€157k€248k▲
Suppliers440/4€157k€248k▲
Taxes, remuneration and social security45€26k€44k▲
Taxes450/3€0€4k▲
Remuneration and social security454/9€26k€39k▲
Other amounts payable47/48€307k€751k▲
Accrued charges and deferred income492/3€252€2k▲
Income statement
Code20242025
Non-recurring operating income76A€70k€111k▲
Remuneration, social security and pensions62€404k€1.04M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€128k€320k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€576
Other operating charges640/8€21k€57k▲
Non-recurring operating charges66A€2k€1k▼
Gross operating margin9900€1.07M€2.76M▲
Operating profit (loss)9901€520k€1.35M▲
Financial income75/76B€1k€7k▲
Recurring financial income75€1k€7k▲
Financial charges65/66B€29k€53k▲
Recurring financial charges65€29k€53k▲
Profit (loss) for the period before taxes9903€493k€1.30M▲
Transfer from deferred taxes780€7k€14k▲
Transfer to deferred taxes680-€28k
Income taxes67/77€120k€309k▲
Profit (loss) for the period9904€380k€977k▲
Transfer from tax-exempt reserves789€22k€42k▲
Transfer to tax-exempt reserves689-€83k
Profit (loss) for the period to be appropriated9905€402k€937k▲
Appropriation of the result
Profit (loss) to be appropriated9906€402k€937k▲
Profit (loss) brought forward from the previous period14P€0-
Transfer to equity691/2€102k€187k▲
To other reserves6921€102k€187k▲
Profit to be distributed694/7€300k€750k▲
Return on contributions (dividend)694€250k€750k▲
Directors or managers695€50k€0▼
Social balance
Average headcount (FTE)90876.58.6▲