Balance sheet
Code20242025
Assets
Total assets20/58€3.80M€4.19M▲
Fixed assets21/28€1.98M€1.60M▼
Tangible fixed assets22/27€1.90M€1.52M▼
Land and buildings22€1.73M€1.38M▼
Plant, machinery and equipment23€20k€18k▼
Furniture and vehicles24€18k€9k▼
Other tangible fixed assets26€130k€111k▼
Financial fixed assets28€82k€82k=
Current assets29/58€1.81M€2.60M▲
Amounts receivable after more than one year29€30k-
Trade receivables290€30k-
Amounts receivable within one year40/41€169k€153k▼
Trade receivables40€379€496▲
Other amounts receivable41€169k€153k▼
Current investments50/53€1.10M€2.00M▲
Cash at bank and in hand54/58€509k€436k▼
Deferred charges and accrued income490/1€7k€9k▲
Equity and liabilities
Total equity and liabilities10/49€3.80M€4.19M▲
Equity10/15€3.21M€3.56M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€3.15M€3.50M▲
Non-distributable reserves130/1€138k€138k=
Legal reserve130€138k€138k=
Tax-exempt reserves132€375k€648k▲
Distributable reserves133€2.64M€2.71M▲
Provisions and deferred taxes16€125k€216k▲
Deferred taxes168€125k€216k▲
Amounts payable17/49€461k€421k▼
Amounts payable after more than one year17€400k€364k▼
Financial debts170/4€400k€364k▼
Amounts payable within one year42/48€55k€49k▼
Current portion of amounts payable after more than one year42€35k€36k▲
Trade debts44€17k€3k▼
Suppliers440/4€17k€3k▼
Taxes, remuneration and social security45€2k€9k▲
Taxes450/3€21€6k▲
Remuneration and social security454/9€2k€2k▲
Other amounts payable47/48€775€1k▲
Accrued charges and deferred income492/3€6k€7k▲
Income statement
Code20242025
Remuneration, social security and pensions62€39k€40k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€89k€77k▼
Other operating charges640/8€11k€10k▼
Non-recurring operating charges66A-€0
Gross operating margin9900€211k€574k▲
Operating profit (loss)9901€72k€447k▲
Financial income75/76B€14k€29k▲
Recurring financial income75€14k€29k▲
Financial charges65/66B€6k€5k▼
Recurring financial charges65€6k€5k▼
Profit (loss) for the period before taxes9903€79k€470k▲
Transfer from deferred taxes780€6k€6k▲
Transfer to deferred taxes680-€97k
Income taxes67/77€34k€34k▲
Profit (loss) for the period9904€52k€346k▲
Transfer from tax-exempt reserves789€19k€19k=
Transfer to tax-exempt reserves689-€292k
Profit (loss) for the period to be appropriated9905€72k€73k▲
Appropriation of the result
Profit (loss) to be appropriated9906€72k€73k▲
Transfer to equity691/2€72k€73k▲
To other reserves6921€72k€73k▲
Social balance
Average headcount (FTE)90870.60.6=