Balance sheet
Code20242025
Assets
Total assets20/58€56.82M€107.00M▲
Fixed assets21/28€56.65M€100.58M▲
Tangible fixed assets22/27€617k€617k▼
Land and buildings22€581k€594k▲
Furniture and vehicles24€36k€22k▼
Financial fixed assets28€56.04M€99.96M▲
Companies linked by participating interests282/3€54.32M€99.27M▲
Participating interests282€41.86M€20.72M▼
Amounts receivable283€12.47M€78.55M▲
Other financial fixed assets284/8€1.72M€696k▼
Shares284€1.71M€696k▼
Amounts receivable and cash guarantees285/8€592€592=
Current assets29/58€164k€6.42M▲
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€34k€15k▼
Trade receivables40€3k€0▼
Other amounts receivable41€31k€15k▼
Current investments50/53-€5.05M
Other investments51/53-€5.05M
Cash at bank and in hand54/58€119k€1.24M▲
Deferred charges and accrued income490/1€11k€114k▲
Equity and liabilities
Total equity and liabilities10/49€56.82M€107.00M▲
Equity10/15€48.00M€98.15M▲
Contributions10/11€17.58M€17.58M=
Capital10€17.54M€17.54M=
Issued capital100€17.54M€17.54M=
Outside capital11€45k€45k=
Share premium1100/10€45k€45k=
Reserves13€30.42M€80.56M▲
Non-distributable reserves130/1€1.17M€3.68M▲
Legal reserve130€1.17M€3.68M▲
Tax-exempt reserves132€0-
Distributable reserves133€29.25M€76.88M▲
Investment grants15€1k€816▼
Provisions and deferred taxes16€846€557▼
Deferred taxes168€846€557▼
Amounts payable17/49€8.82M€8.86M▲
Amounts payable after more than one year17€7.69M€6.80M▼
Financial debts170/4€7.69M€6.80M▼
Subordinated loans170€1.66M€1.06M▼
Credit institutions173€500k€214k▼
Other loans174€5.53M€5.53M▼
Amounts payable within one year42/48€591k€1.38M▲
Current portion of amounts payable after more than one year42€348k€286k▼
Trade debts44€50k€62k▲
Suppliers440/4€50k€62k▲
Taxes, remuneration and social security45€32k€260k▲
Taxes450/3€32k€260k▲
Other amounts payable47/48€161k€770k▲
Accrued charges and deferred income492/3€539k€679k▲
Income statement
Code20242025
Operating income70/76A€569k€533k▼
Turnover70€364k€359k▼
Other operating income74€205k€172k▼
Non-recurring operating income76A-€3k
Operating charges60/66A€729k€797k▲
Services and other goods61€559k€724k▲
Remuneration, social security and pensions62€6k€6k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€119k€49k▼
Other operating charges640/8€18k€17k▼
Non-recurring operating charges66A€27k€0▼
Operating profit (loss)9901€-160k€-263k▼
Financial income75/76B€15.15M€125.99M▲
Recurring financial income75€15.14M€125.99M▲
Income from financial fixed assets750€389k€1.11M▲
Income from current assets751€714k€863k▲
Other financial income752/9€14.04M€124.02M▲
Non-recurring financial income76B€2k€6k▲
Financial charges65/66B€251k€344k▲
Recurring financial charges65€251k€344k▲
Debt charges650€251k€309k▲
Other financial charges652/9€25€35k▲
Profit (loss) for the period before taxes9903€14.74M€125.39M▲
Income taxes67/77€58k€237k▲
Taxes670/3€58k€237k▲
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€14.68M€125.15M▲
Transfer from tax-exempt reserves789€46k€0▼
Profit (loss) for the period to be appropriated9905€14.72M€125.15M▲
Appropriation of the result
Profit (loss) to be appropriated9906€14.72M€125.15M▲
Transfer to equity691/2€14.72M€50.15M▲
To the legal reserve6920-€2.51M
To other reserves6921€14.72M€47.64M▲
Profit to be distributed694/7-€75.00M
Return on contributions (dividend)694-€75.00M
Social balance
Average headcount (FTE)90870.20.2=