Balance sheet
Code20242025
Assets
Total assets20/58€556k€536k▼
Fixed assets21/28€217k€199k▼
Intangible fixed assets21€19k€12k▼
Tangible fixed assets22/27€194k€183k▼
Plant, machinery and equipment23€37k€35k▼
Furniture and vehicles24€8k€10k▲
Leasing and similar rights25€60k€62k▲
Other tangible fixed assets26€88k€76k▼
Financial fixed assets28€4k€4k=
Current assets29/58€339k€338k▼
Stocks and contracts in progress3€82k€80k▼
Stocks30/36€82k€80k▼
Amounts receivable within one year40/41€184k€205k▲
Trade receivables40€181k€199k▲
Other amounts receivable41€3k€5k▲
Current investments50/53€0-
Cash at bank and in hand54/58€70k€49k▼
Deferred charges and accrued income490/1€3k€4k▲
Equity and liabilities
Total equity and liabilities10/49€556k€536k▼
Equity10/15€229k€168k▼
Contributions10/11€20k€20k=
Reserves13€208k€148k▼
Distributable reserves133€208k€148k▼
Profit (loss) carried forward14€752€0▼
Amounts payable17/49€327k€368k▲
Amounts payable after more than one year17€73k€65k▼
Financial debts170/4€73k€65k▼
Amounts payable within one year42/48€255k€301k▲
Current portion of amounts payable after more than one year42€30k€30k▲
Financial debts43€3k€5k▲
Credit institutions430/8€3k€5k▲
Trade debts44€67k€67k▲
Suppliers440/4€67k€67k▲
Advances received on contracts in progress46€0-
Taxes, remuneration and social security45€59k€52k▼
Taxes450/3€26k€22k▼
Remuneration and social security454/9€33k€30k▼
Other amounts payable47/48€95k€146k▲
Accrued charges and deferred income492/3€0€2k▲
Income statement
Code20242025
Non-recurring operating income76A-€13k
Remuneration, social security and pensions62€183k€166k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€57k€63k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€2k
Other operating charges640/8€6k€9k▲
Non-recurring operating charges66A-€4k
Gross operating margin9900€342k€320k▼
Operating profit (loss)9901€96k€76k▼
Financial income75/76B€8k€580▼
Recurring financial income75€8k€393▼
Non-recurring financial income76B-€187
Financial charges65/66B€29k€27k▼
Recurring financial charges65€29k€27k▼
Profit (loss) for the period before taxes9903€76k€50k▼
Income taxes67/77€17k€10k▼
Profit (loss) for the period9904€58k€40k▼
Profit (loss) for the period to be appropriated9905€58k€40k▼
Appropriation of the result
Profit (loss) to be appropriated9906€59k€40k▼
Profit (loss) brought forward from the previous period14P€752€752=
Transfer from equity791/2€100k€60k▼
Transfer to equity691/2€58k€0▼
To other reserves6921€58k€0▼
Profit to be distributed694/7€100k€100k=
Return on contributions (dividend)694€100k€100k=
Social balance
Average headcount (FTE)90874.74.3▼