Balance sheet
Code20232024
Assets
Total assets20/58€54.75M€61.10M▲
Fixed assets21/28€46.67M€55.15M▲
Tangible fixed assets22/27€28.47M€36.95M▲
Land and buildings22€28.06M€36.48M▲
Plant, machinery and equipment23€408k€460k▲
Furniture and vehicles24€5k€9k▲
Financial fixed assets28€18.20M€18.20M=
Current assets29/58€8.08M€5.95M▼
Amounts receivable within one year40/41€3.20M€547k▼
Trade receivables40€705k€436k▼
Other amounts receivable41€2.50M€112k▼
Current investments50/53€22k€1.80M▲
Cash at bank and in hand54/58€4.79M€3.52M▼
Deferred charges and accrued income490/1€65k€83k▲
Equity and liabilities
Total equity and liabilities10/49€54.75M€61.10M▲
Equity10/15€32.04M€33.52M▲
Contributions10/11€500k€500k=
Capital10€500k€500k=
Issued capital100€500k€500k=
Reserves13€5.22M€5.40M▲
Non-distributable reserves130/1€50k€50k=
Legal reserve130€50k€50k=
Tax-exempt reserves132€4.12M€4.15M▲
Distributable reserves133€1.05M€1.20M▲
Profit (loss) carried forward14€26.32M€27.62M▲
Provisions and deferred taxes16€546k-
Provisions for liabilities and charges160/5€546k-
Major repairs and maintenance162€546k-
Amounts payable17/49€22.17M€27.58M▲
Amounts payable after more than one year17€20.08M€24.61M▲
Financial debts170/4€20.08M€24.61M▲
Amounts payable within one year42/48€2.08M€2.96M▲
Current portion of amounts payable after more than one year42€1.72M€2.06M▲
Trade debts44€66k€214k▲
Suppliers440/4€66k€214k▲
Taxes, remuneration and social security45€89k€171k▲
Taxes450/3€87k€166k▲
Remuneration and social security454/9€2k€5k▲
Other amounts payable47/48€203k€510k▲
Accrued charges and deferred income492/3€15k€14k▼
Income statement
Code20232024
Remuneration, social security and pensions62€6-
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.04M€1.27M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-64k-
Provisions for liabilities and charges: additions (uses and reversals)635/8-€-546k
Other operating charges640/8€1.20M€1.61M▲
Gross operating margin9900€4.48M€4.94M▲
Operating profit (loss)9901€2.31M€2.60M▲
Financial income75/76B€246k€435k▲
Recurring financial income75€246k€435k▲
Financial charges65/66B€425k€616k▲
Recurring financial charges65€425k€616k▲
Profit (loss) for the period before taxes9903€2.13M€2.42M▲
Income taxes67/77€573k€746k▲
Profit (loss) for the period9904€1.55M€1.68M▲
Transfer from tax-exempt reserves789€14k€561k▲
Transfer to tax-exempt reserves689€674k€589k▼
Profit (loss) for the period to be appropriated9905€892k€1.65M▲
Appropriation of the result
Profit (loss) to be appropriated9906€26.21M€27.97M▲
Profit (loss) brought forward from the previous period14P€25.32M€26.32M▲
Transfer from equity791/2€456k€200k▼
Transfer to equity691/2€350k€350k=
To other reserves6921€350k€350k=
Profit to be distributed694/7-€200k
Return on contributions (dividend)694-€200k