Balance sheet
Code20242025
Assets
Total assets20/58€321k€825k▲
Fixed assets21/28€57k€6k▼
Intangible fixed assets21€3k€930▼
Tangible fixed assets22/27€51k€3k▼
Land and buildings22€47k€0▼
Plant, machinery and equipment23€2k€553▼
Furniture and vehicles24€2k€3k▲
Other tangible fixed assets26€16€0▼
Financial fixed assets28€3k€2k▼
Current assets29/58€264k€819k▲
Amounts receivable after more than one year29€163k€163k=
Other amounts receivable291€163k€163k=
Stocks and contracts in progress3€15k€286▼
Stocks30/36€15k€286▼
Amounts receivable within one year40/41€70k€58k▼
Trade receivables40€65k€42k▼
Other amounts receivable41€4k€15k▲
Current investments50/53€0€550k▲
Cash at bank and in hand54/58€13k€44k▲
Deferred charges and accrued income490/1€2k€4k▲
Equity and liabilities
Total equity and liabilities10/49€321k€825k▲
Equity10/15€208k€755k▲
Contributions10/11€147k€147k=
Capital10€147k€147k=
Issued capital100€147k€147k=
Reserves13€70k€608k▲
Non-distributable reserves130/1€15k€15k=
Legal reserve130€15k€15k=
Own shares acquired1312€0-
Tax-exempt reserves132€56k€56k=
Distributable reserves133€0€538k▲
Profit (loss) carried forward14€-10k€0▲
Amounts payable17/49€113k€70k▼
Amounts payable after more than one year17€0-
Financial debts170/4€0-
Amounts payable within one year42/48€112k€68k▼
Current portion of amounts payable after more than one year42€75k€0▼
Financial debts43€0-
Credit institutions430/8€0-
Trade debts44€14k€17k▲
Suppliers440/4€14k€17k▲
Taxes, remuneration and social security45€956€48k▲
Taxes450/3€0€48k▲
Remuneration and social security454/9€956€0▼
Other amounts payable47/48€22k€2k▼
Accrued charges and deferred income492/3€434€2k▲
Income statement
Code20242025
Non-recurring operating income76A€327€652k▲
Remuneration, social security and pensions62€21k€3k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4k€4k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€2k▲
Other operating charges640/8€23k€7k▼
Gross operating margin9900€-268k€657k▲
Operating profit (loss)9901€-316k€642k▲
Financial income75/76B€8k€10k▲
Recurring financial income75€8k€10k▲
Financial charges65/66B€25k€52k▲
Recurring financial charges65€25k€52k▲
Profit (loss) for the period before taxes9903€-333k€599k▲
Income taxes67/77-€51k
Profit (loss) for the period9904€-333k€548k▲
Profit (loss) for the period to be appropriated9905€-333k€548k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-333k€538k▲
Profit (loss) brought forward from the previous period14P-€-10k
Transfer from equity791/2€323k€0▼
Transfer to equity691/2-€538k
To other reserves6921-€538k
Social balance
Average headcount (FTE)90870.80.0▼