Balance sheet
Code20242025
Assets
Total assets20/58€12.66M€14.37M▲
Fixed assets21/28€10.98M€12.59M▲
Tangible fixed assets22/27€3.00M€3.41M▲
Land and buildings22€2.96M€3.38M▲
Plant, machinery and equipment23€42k€29k▼
Financial fixed assets28€7.98M€9.18M▲
Affiliated companies280/1€3.92M€3.92M=
Participating interests280€2.92M€2.92M=
Amounts receivable281€1.00M€1.00M=
Companies linked by participating interests282/3€4.06M€5.26M▲
Participating interests282€64k€64k=
Amounts receivable283€4.00M€5.20M▲
Current assets29/58€1.68M€1.78M▲
Stocks and contracts in progress3€0€10k▲
Stocks30/36€0€10k▲
Goods purchased for resale34€0€10k▲
Amounts receivable within one year40/41€1.36M€1.43M▲
Trade receivables40€765k€268k▼
Other amounts receivable41€594k€1.16M▲
Current investments50/53€209k€105k▼
Other investments51/53€209k€105k▼
Cash at bank and in hand54/58€101k€218k▲
Deferred charges and accrued income490/1€16k€16k▲
Equity and liabilities
Total equity and liabilities10/49€12.66M€14.37M▲
Equity10/15€8.30M€9.00M▲
Contributions10/11€160k€160k=
Capital10€160k€160k=
Issued capital100€160k€160k=
Revaluation surpluses12€810k€810k=
Reserves13€7.33M€8.00M▲
Non-distributable reserves130/1€16k€16k=
Legal reserve130€16k€16k=
Tax-exempt reserves132€371k€438k▲
Distributable reserves133€6.94M€7.55M▲
Profit (loss) carried forward14€4k€24k▲
Provisions and deferred taxes16€191k€179k▼
Provisions for liabilities and charges160/5€150k€143k▼
Pensions and similar obligations160€114k€114k=
Major repairs and maintenance162€36k€30k▼
Deferred taxes168€41k€35k▼
Amounts payable17/49€4.17M€5.20M▲
Amounts payable after more than one year17€229k€1.05M▲
Financial debts170/4€17k€1.05M▲
Credit institutions173€17k€1.05M▲
Other amounts payable178/9€212k€8k▼
Amounts payable within one year42/48€3.94M€4.11M▲
Current portion of amounts payable after more than one year42€276k€436k▲
Financial debts43€719k€721k▲
Credit institutions430/8€719k€721k▲
Trade debts44€360k€33k▼
Suppliers440/4€360k€33k▼
Taxes, remuneration and social security45€111k€45k▼
Taxes450/3€93k€26k▼
Remuneration and social security454/9€19k€19k▲
Other amounts payable47/48€2.47M€2.88M▲
Accrued charges and deferred income492/3€6k€29k▲
Income statement
Code20242025
Operating income70/76A€2.70M€2.57M▼
Turnover70€2.61M€2.47M▼
Other operating income74€91k€101k▲
Operating charges60/66A€2.37M€2.11M▼
Goods for resale, raw materials and consumables60€1.67M€1.48M▼
Purchases600/8€1.64M€1.49M▼
Change in stocks: decrease (increase)609€37k€-10k▼
Services and other goods61€249k€185k▼
Remuneration, social security and pensions62€221k€240k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€117k€141k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€0€-6k▼
Other operating charges640/8€107k€73k▼
Operating profit (loss)9901€330k€460k▲
Financial income75/76B€1.65M€531k▼
Recurring financial income75€1.65M€531k▼
Income from financial fixed assets750€1.60M€448k▼
Income from current assets751€44k€81k▲
Other financial income752/9€5k€2k▼
Financial charges65/66B€113k€147k▲
Recurring financial charges65€113k€147k▲
Debt charges650€116k€157k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-179k€-64k▲
Other financial charges652/9€176k€54k▼
Profit (loss) for the period before taxes9903€1.87M€844k▼
Transfer from deferred taxes780€6k€6k=
Income taxes67/77€85k€103k▲
Taxes670/3€85k€103k▲
Profit (loss) for the period9904€1.79M€746k▼
Transfer from tax-exempt reserves789€17k€101k▲
Transfer to tax-exempt reserves689-€168k
Profit (loss) for the period to be appropriated9905€1.80M€679k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.80M€684k▼
Profit (loss) brought forward from the previous period14P€219€4k▲
Transfer from equity791/2€0-
From reserves792€0-
Transfer to equity691/2€1.75M€610k▼
To other reserves6921€1.75M€610k▼
Profit to be distributed694/7€50k€50k=
Other beneficiaries697€50k€50k=
Social balance
Average headcount (FTE)90873.03.0=