Balance sheet
Code20242025
Assets
Total assets20/58€168.41M€159.93M▼
Fixed assets21/28€161.06M€152.53M▼
Intangible fixed assets21€204k€97k▼
Tangible fixed assets22/27€58k€56k▼
Plant, machinery and equipment23€58k€56k▼
Furniture and vehicles24€0-
Financial fixed assets28€160.79M€152.38M▼
Affiliated companies280/1€160.79M€152.38M▼
Participating interests280€156.53M€148.53M▼
Amounts receivable281€4.27M€3.85M▼
Current assets29/58€7.35M€7.40M▲
Amounts receivable after more than one year29€499k€1.17M▲
Other amounts receivable291€499k€1.17M▲
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€915k€874k▼
Trade receivables40€641k€743k▲
Other amounts receivable41€274k€131k▼
Current investments50/53€5.13M€4.36M▼
Own shares50€5.13M€4.36M▼
Cash at bank and in hand54/58€141k€376k▲
Deferred charges and accrued income490/1€664k€620k▼
Equity and liabilities
Total equity and liabilities10/49€168.41M€159.93M▼
Equity10/15€117.78M€111.42M▼
Contributions10/11€128.38M€128.38M=
Capital10€124.86M€124.86M=
Issued capital100€124.86M€124.86M=
Outside capital11€3.52M€3.52M=
Share premium1100/10€3.38M€3.38M=
Other1109/19€145k€145k=
Reserves13€6.31M€6.31M=
Non-distributable reserves130/1€5.46M€4.68M▼
Legal reserve130€325k€325k=
Own shares acquired1312€5.13M€4.36M▼
Distributable reserves133€849k€1.63M▲
Profit (loss) carried forward14€-16.91M€-23.27M▼
Amounts payable17/49€50.63M€48.51M▼
Amounts payable after more than one year17€28.38M€27.97M▼
Financial debts170/4€28.38M€27.97M▼
Subordinated loans170€6.00M€6.72M▲
Credit institutions173€22.38M€21.25M▼
Amounts payable within one year42/48€22.01M€20.46M▼
Current portion of amounts payable after more than one year42€8.15M€4.78M▼
Financial debts43€12.33M€13.60M▲
Credit institutions430/8€12.33M€11.60M▼
Other loans439-€2.00M
Trade debts44€1.29M€596k▼
Suppliers440/4€1.29M€596k▼
Taxes, remuneration and social security45€88k€101k▲
Taxes450/3€5k€21k▲
Remuneration and social security454/9€84k€79k▼
Other amounts payable47/48€150k€1.38M▲
Accrued charges and deferred income492/3€236k€73k▼
Income statement
Code20242025
Operating income70/76A€5.51M€5.24M▼
Turnover70€2k€0▼
Other operating income74€5.51M€5.24M▼
Operating charges60/66A€5.56M€4.94M▼
Services and other goods61€4.43M€3.89M▼
Remuneration, social security and pensions62€931k€872k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€191k€172k▼
Other operating charges640/8€3k€2k▼
Non-recurring operating charges66A-€3k
Operating profit (loss)9901€-47k€305k▲
Financial income75/76B€4.71M€4.22M▼
Recurring financial income75€4.71M€4.22M▼
Income from financial fixed assets750€4.56M€3.99M▼
Income from current assets751€141k€220k▲
Other financial income752/9€326€12k▲
Financial charges65/66B€21.56M€10.89M▼
Recurring financial charges65€2.08M€2.88M▲
Debt charges650€2.04M€2.87M▲
Other financial charges652/9€45k€13k▼
Non-recurring financial charges66B€19.48M€8.00M▼
Profit (loss) for the period before taxes9903€-16.91M€-6.36M▲
Income taxes67/77€2k€2k▼
Taxes670/3€2k€2k▼
Tax adjustments and reversals of tax provisions77€8€37▲
Profit (loss) for the period9904€-16.91M€-6.36M▲
Profit (loss) for the period to be appropriated9905€-16.91M€-6.36M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-16.91M€-23.27M▼
Profit (loss) brought forward from the previous period14P€1k€-16.91M▼
Transfer to equity691/2€0-
To the legal reserve6920€0-
To other reserves6921€0-
Social balance
Average headcount (FTE)90879.38.6▼