Balance sheet
Code20242025
Assets
Total assets20/58€4.43M€3.67M▼
Fixed assets21/28€243k€58k▼
Intangible fixed assets21€3k-
Tangible fixed assets22/27€240k€58k▼
Land and buildings22€25k€25k=
Plant, machinery and equipment23€62k€20k▼
Furniture and vehicles24€153k€12k▼
Financial fixed assets28€207€72▼
Current assets29/58€4.18M€3.61M▼
Amounts receivable after more than one year29€2.44M€1.94M▼
Trade receivables290€2.44M-
Other amounts receivable291-€1.94M
Stocks and contracts in progress3€80k€59k▼
Stocks30/36€61k€59k▼
Contracts in progress37€19k-
Amounts receivable within one year40/41€1.54M€1.51M▼
Trade receivables40€714k€595k▼
Other amounts receivable41€831k€916k▲
Cash at bank and in hand54/58€115k€91k▼
Deferred charges and accrued income490/1€2k€8k▲
Equity and liabilities
Total equity and liabilities10/49€4.43M€3.67M▼
Equity10/15€2.41M€853k▼
Contributions10/11€278k€278k=
Capital10€278k€278k=
Issued capital100€278k€278k=
Reserves13€2.85M€2.79M▼
Non-distributable reserves130/1€2.14M€2.14M=
Legal reserve130€28k€28k=
Own shares acquired1312€2.11M-
Financial assistance1313-€2.11M
Tax-exempt reserves132€707k€654k▼
Profit (loss) carried forward14€-711k€-2.22M▼
Provisions and deferred taxes16-€352k
Provisions for liabilities and charges160/5-€352k
Major repairs and maintenance162-€111k
Other liabilities and charges164/5-€241k
Amounts payable17/49€2.01M€2.46M▲
Amounts payable after more than one year17€454k-
Financial debts170/4€454k-
Amounts payable within one year42/48€1.56M€2.46M▲
Current portion of amounts payable after more than one year42€40k€592k▲
Financial debts43€550k€701k▲
Credit institutions430/8€550k€701k▲
Trade debts44€782k€980k▲
Suppliers440/4€782k€980k▲
Taxes, remuneration and social security45€10k€13k▲
Taxes450/3€322€322=
Remuneration and social security454/9€10k€13k▲
Other amounts payable47/48€177k€178k▲
Income statement
Code20242025
Non-recurring operating income76A€2k€14k▲
Remuneration, social security and pensions62€579k€599k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€154k€67k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€18k€208k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-19k€213k▲
Other operating charges640/8€40k€11k▼
Non-recurring operating charges66A-€6k
Gross operating margin9900€-241k€-288k▼
Operating profit (loss)9901€-1.01M€-1.39M▼
Financial income75/76B€10k€14k▲
Recurring financial income75€3k€197▼
Non-recurring financial income76B€7k€14k▲
Financial charges65/66B€64k€181k▲
Recurring financial charges65€47k€141k▲
Non-recurring financial charges66B€17k€40k▲
Profit (loss) for the period before taxes9903€-1.07M€-1.56M▼
Income taxes67/77€322-
Profit (loss) for the period9904€-1.07M€-1.56M▼
Transfer from tax-exempt reserves789€355k€53k▼
Profit (loss) for the period to be appropriated9905€-711k€-1.51M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-711k€-2.22M▼
Profit (loss) brought forward from the previous period14P-€-711k