Balance sheet
Code20242025
Assets
Total assets20/58€5.15M€7.03M▲
Fixed assets21/28€1.38M€1.32M▼
Tangible fixed assets22/27€1.21M€1.15M▼
Land and buildings22€1.19M€1.15M▼
Plant, machinery and equipment23€4k€418▼
Furniture and vehicles24€17k€3k▼
Financial fixed assets28€174k€174k=
Current assets29/58€3.77M€5.71M▲
Stocks and contracts in progress3€1.23M€1.63M▲
Stocks30/36€921k€383k▼
Contracts in progress37€305k€1.25M▲
Amounts receivable within one year40/41€1.73M€3.43M▲
Trade receivables40€301k€113k▼
Other amounts receivable41€1.42M€3.32M▲
Cash at bank and in hand54/58€813k€644k▼
Deferred charges and accrued income490/1€5k€5k▲
Equity and liabilities
Total equity and liabilities10/49€5.15M€7.03M▲
Equity10/15€2.31M€3.30M▲
Contributions10/11€319k€319k=
Capital10€319k€319k=
Issued capital100€319k€319k=
Reserves13€1.60M€2.59M▲
Non-distributable reserves130/1€32k€32k=
Legal reserve130€32k€32k=
Tax-exempt reserves132€43k€40k▼
Distributable reserves133€1.53M€2.52M▲
Profit (loss) carried forward14€390k€390k=
Provisions and deferred taxes16€135k€13k▼
Provisions for liabilities and charges160/5€120k€0▼
Pensions and similar obligations160€120k€0▼
Deferred taxes168€14k€13k▼
Amounts payable17/49€2.71M€3.72M▲
Amounts payable after more than one year17€800k€800k=
Financial debts170/4€800k€800k=
Amounts payable within one year42/48€1.81M€2.85M▲
Current portion of amounts payable after more than one year42€468k€0▼
Trade debts44€4k€89k▲
Suppliers440/4€4k€89k▲
Advances received on contracts in progress46€2k€1.84M▲
Taxes, remuneration and social security45€124k€408k▲
Taxes450/3€121k€405k▲
Remuneration and social security454/9€3k€3k=
Other amounts payable47/48€1.22M€513k▼
Accrued charges and deferred income492/3€94k€74k▼
Income statement
Code20242025
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€67k€61k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-124k€-120k▲
Other operating charges640/8€14k€10k▼
Gross operating margin9900€448k€812k▲
Operating profit (loss)9901€491k€861k▲
Financial income75/76B€733k€566k▼
Recurring financial income75€733k€566k▼
Financial charges65/66B€113k€83k▼
Recurring financial charges65€113k€83k▼
Profit (loss) for the period before taxes9903€1.11M€1.34M▲
Transfer from deferred taxes780€940€940=
Income taxes67/77€190k€298k▲
Profit (loss) for the period9904€922k€1.05M▲
Transfer from tax-exempt reserves789€3k€3k=
Profit (loss) for the period to be appropriated9905€924k€1.05M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.31M€1.44M▲
Profit (loss) brought forward from the previous period14P€390k€390k=
Transfer from equity791/2€200k€60k▼
Transfer to equity691/2€924k€1.05M▲
To other reserves6921€924k€1.05M▲
Profit to be distributed694/7€200k€60k▼
Return on contributions (dividend)694€200k€60k▼