Balance sheet
Code20242025
Assets
Total assets20/58€1.54M€1.48M▼
Fixed assets21/28€669k€625k▼
Intangible fixed assets21€5k€3k▼
Tangible fixed assets22/27€663k€621k▼
Land and buildings22€642k€607k▼
Plant, machinery and equipment23€7k€6k▼
Furniture and vehicles24€13k€7k▼
Financial fixed assets28€800€800=
Current assets29/58€867k€851k▼
Stocks and contracts in progress3€451k€450k▼
Stocks30/36€451k€450k▼
Amounts receivable within one year40/41€392k€381k▼
Trade receivables40€306k€286k▼
Other amounts receivable41€86k€95k▲
Cash at bank and in hand54/58€12k€3k▼
Deferred charges and accrued income490/1€11k€17k▲
Equity and liabilities
Total equity and liabilities10/49€1.54M€1.48M▼
Equity10/15€-314k€-94k▲
Contributions10/11€62k€62k=
Reserves13€115k€340k▲
Non-distributable reserves130/1€6k€6k=
Other1319€6k€6k=
Tax-exempt reserves132-€225k
Distributable reserves133€109k€109k=
Profit (loss) carried forward14€-506k€-510k▼
Investment grants15€15k€14k▼
Provisions and deferred taxes16€1€1=
Provisions for liabilities and charges160/5€1€1=
Environmental obligations163€1€1=
Amounts payable17/49€1.85M€1.57M▼
Amounts payable after more than one year17€613k€943k▲
Financial debts170/4€613k€943k▲
Amounts payable within one year42/48€1.22M€623k▼
Current portion of amounts payable after more than one year42€195k€101k▼
Financial debts43€631k€327k▼
Credit institutions430/8€631k€327k▼
Trade debts44€362k€154k▼
Suppliers440/4€362k€154k▼
Taxes, remuneration and social security45€3k€5k▲
Taxes450/3€3k€1k▼
Remuneration and social security454/9€481€4k▲
Other amounts payable47/48€34k€35k▲
Accrued charges and deferred income492/3€12k€4k▼
Income statement
Code20242025
Non-recurring operating income76A-€225k
Remuneration, social security and pensions62€3k€7k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€46k€47k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€73k€-73k▼
Other operating charges640/8€7k€2k▼
Non-recurring operating charges66A€177k-
Gross operating margin9900€18k€278k▲
Operating profit (loss)9901€-288k€295k▲
Financial income75/76B€4k€3k▼
Recurring financial income75€4k€3k▼
Financial charges65/66B€131k€77k▼
Recurring financial charges65€100k€77k▼
Non-recurring financial charges66B€31k-
Profit (loss) for the period before taxes9903€-414k€222k▲
Income taxes67/77€133€141▲
Profit (loss) for the period9904€-414k€221k▲
Transfer to tax-exempt reserves689-€225k
Profit (loss) for the period to be appropriated9905€-414k€-4k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-506k€-510k▼
Profit (loss) brought forward from the previous period14P€-92k€-506k▼
Social balance
Average headcount (FTE)90870.10.4▲