Balance sheet
Code20242025
Assets
Total assets20/58€3.71M€3.30M▼
Fixed assets21/28€2.79M€2.24M▼
Tangible fixed assets22/27€2.29M€1.74M▼
Plant, machinery and equipment23€539k€267k▼
Furniture and vehicles24€477k€354k▼
Leasing and similar rights25€1.22M€1.05M▼
Other tangible fixed assets26€56k€64k▲
Financial fixed assets28€500k€503k▲
Current assets29/58€920k€1.06M▲
Stocks and contracts in progress3€95k€368k▲
Contracts in progress37€95k€368k▲
Amounts receivable within one year40/41€655k€480k▼
Trade receivables40€649k€424k▼
Other amounts receivable41€6k€56k▲
Cash at bank and in hand54/58€127k€159k▲
Deferred charges and accrued income490/1€44k€51k▲
Equity and liabilities
Total equity and liabilities10/49€3.71M€3.30M▼
Equity10/15€1.30M€1.32M▲
Contributions10/11€19k€19k=
Reserves13€1.25M€1.30M▲
Distributable reserves133€1.25M€1.30M▲
Profit (loss) carried forward14€26k€0▼
Investment grants15€3k€83▼
Amounts payable17/49€2.41M€1.97M▼
Amounts payable after more than one year17€1.52M€1.17M▼
Financial debts170/4€1.50M€1.16M▼
Other amounts payable178/9€17k€18k▲
Amounts payable within one year42/48€887k€790k▼
Current portion of amounts payable after more than one year42€663k€570k▼
Trade debts44€152k€165k▲
Suppliers440/4€152k€165k▲
Taxes, remuneration and social security45€70k€53k▼
Taxes450/3€400€368▼
Remuneration and social security454/9€70k€53k▼
Other amounts payable47/48€934€859▼
Accrued charges and deferred income492/3€2k€9k▲
Income statement
Code20242025
Remuneration, social security and pensions62€742k€842k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€900k€874k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-10k€0▲
Other operating charges640/8€21k€24k▲
Non-recurring operating charges66A€2k€0▼
Gross operating margin9900€1.88M€1.81M▼
Operating profit (loss)9901€227k€67k▼
Financial income75/76B€10k€20k▲
Recurring financial income75€10k€20k▲
Financial charges65/66B€74k€60k▼
Recurring financial charges65€74k€60k▼
Profit (loss) for the period before taxes9903€163k€26k▼
Income taxes67/77€38k€2k▼
Profit (loss) for the period9904€126k€24k▼
Profit (loss) for the period to be appropriated9905€126k€24k▼
Appropriation of the result
Profit (loss) to be appropriated9906€154k€50k▼
Profit (loss) brought forward from the previous period14P€28k€26k▼
Transfer to equity691/2€128k€50k▼
To other reserves6921€128k€50k▼
Social balance
Average headcount (FTE)908713.113.8▲