Balance sheet
Code20242025
Assets
Total assets20/58€58.69M€61.66M▲
Fixed assets21/28€26.36M€26.31M▼
Intangible fixed assets21€59k€29k▼
Tangible fixed assets22/27€50k€33k▼
Furniture and vehicles24€46k€27k▼
Other tangible fixed assets26€5k€6k▲
Financial fixed assets28€26.25M€26.25M=
Affiliated companies280/1€26.24M€26.24M=
Participating interests280€26.24M€26.24M=
Other financial fixed assets284/8€11k€10k▼
Amounts receivable and cash guarantees285/8€11k€10k▼
Current assets29/58€32.33M€35.34M▲
Amounts receivable after more than one year29€31k€31k=
Other amounts receivable291€31k€31k=
Amounts receivable within one year40/41€323k€163k▼
Trade receivables40€51k-
Other amounts receivable41€272k€163k▼
Current investments50/53€30.93M€34.45M▲
Other investments51/53€30.93M€34.45M▲
Cash at bank and in hand54/58€730k€370k▼
Deferred charges and accrued income490/1€315k€328k▲
Equity and liabilities
Total equity and liabilities10/49€58.69M€61.66M▲
Equity10/15€43.34M€43.96M▲
Contributions10/11€40.50M€40.50M=
Capital10€40.50M€40.50M=
Issued capital100€40.50M€40.50M=
Reserves13€2.11M€2.15M▲
Non-distributable reserves130/1€1.80M€1.83M▲
Legal reserve130€1.80M€1.83M▲
Distributable reserves133€318k€318k=
Profit (loss) carried forward14€727k€1.31M▲
Provisions and deferred taxes16€12k€12k=
Provisions for liabilities and charges160/5€12k€12k=
Major repairs and maintenance162€12k€12k=
Amounts payable17/49€15.34M€17.68M▲
Amounts payable after more than one year17€14.40M€8.40M▼
Financial debts170/4€14.40M€8.40M▼
Subordinated loans170€14.40M€8.40M▼
Amounts payable within one year42/48€564k€8.90M▲
Current portion of amounts payable after more than one year42-€3.50M
Trade debts44€326k€319k▼
Suppliers440/4€326k€319k▼
Taxes, remuneration and social security45€84k€84k▲
Taxes450/3€42k€48k▲
Remuneration and social security454/9€43k€36k▼
Other amounts payable47/48€154k€5.00M▲
Accrued charges and deferred income492/3€373k€382k▲
Income statement
Code20242025
Operating income70/76A€845k€771k▼
Turnover70€685k€633k▼
Other operating income74€160k€138k▼
Non-recurring operating income76A-€114
Operating charges60/66A€1.09M€1.36M▲
Services and other goods61€786k€988k▲
Remuneration, social security and pensions62€281k€298k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€54k€51k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-50k-
Other operating charges640/8€18k€20k▲
Non-recurring operating charges66A€640-
Operating profit (loss)9901€-245k€-585k▼
Financial income75/76B€1.81M€3.36M▲
Recurring financial income75€1.81M€3.36M▲
Income from current assets751€1.23M€1.59M▲
Other financial income752/9€580k€1.77M▲
Financial charges65/66B€760k€2.06M▲
Recurring financial charges65€760k€2.06M▲
Debt charges650€428k€436k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€60k€-316k▼
Other financial charges652/9€272k€1.94M▲
Profit (loss) for the period before taxes9903€809k€709k▼
Income taxes67/77€14k€24k▲
Taxes670/3€15k€24k▲
Tax adjustments and reversals of tax provisions77€256-
Profit (loss) for the period9904€795k€685k▼
Profit (loss) for the period to be appropriated9905€795k€685k▼
Appropriation of the result
Profit (loss) to be appropriated9906€795k€1.41M▲
Profit (loss) brought forward from the previous period14P-€727k
Transfer to equity691/2€40k€34k▼
To the legal reserve6920€40k€34k▼
Profit to be distributed694/7€28k€64k▲
Employees696€28k€64k▲
Social balance
Average headcount (FTE)90872.02.0=