Balance sheet
Code20242025
Assets
Total assets20/58€4.02M€4.22M▲
Fixed assets21/28€1.19M€1.28M▲
Tangible fixed assets22/27€1.19M€1.28M▲
Land and buildings22€981k€1.05M▲
Furniture and vehicles24€206k€224k▲
Financial fixed assets28€150€150=
Current assets29/58€2.84M€2.94M▲
Amounts receivable after more than one year29€350k€350k=
Other amounts receivable291€350k€350k=
Amounts receivable within one year40/41€1.61M€1.43M▼
Trade receivables40€1.47M€1.31M▼
Other amounts receivable41€141k€127k▼
Current investments50/53€650k€500k▼
Cash at bank and in hand54/58€205k€616k▲
Deferred charges and accrued income490/1€17k€44k▲
Equity and liabilities
Total equity and liabilities10/49€4.02M€4.22M▲
Equity10/15€1.76M€2.04M▲
Contributions10/11€170k€170k=
Reserves13€210k€160k▼
Distributable reserves133€210k€160k▼
Profit (loss) carried forward14€1.38M€1.71M▲
Amounts payable17/49€2.27M€2.18M▼
Amounts payable after more than one year17€710k€610k▼
Financial debts170/4€710k€610k▼
Amounts payable within one year42/48€1.55M€1.41M▼
Current portion of amounts payable after more than one year42€126k€129k▲
Trade debts44€691k€599k▼
Suppliers440/4€691k€599k▼
Taxes, remuneration and social security45€168k€186k▲
Taxes450/3€34k€39k▲
Remuneration and social security454/9€134k€147k▲
Other amounts payable47/48€565k€500k▼
Accrued charges and deferred income492/3€7k€157k▲
Income statement
Code20242025
Remuneration, social security and pensions62€1.10M€1.14M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€103k€152k▲
Other operating charges640/8€113k€62k▼
Gross operating margin9900€2.03M€2.44M▲
Operating profit (loss)9901€715k€1.09M▲
Financial income75/76B€41k€50k▲
Recurring financial income75€41k€50k▲
Financial charges65/66B€68k€82k▲
Recurring financial charges65€68k€82k▲
Profit (loss) for the period before taxes9903€688k€1.05M▲
Income taxes67/77€167k€271k▲
Profit (loss) for the period9904€521k€783k▲
Profit (loss) for the period to be appropriated9905€521k€783k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.93M€2.16M▲
Profit (loss) brought forward from the previous period14P€1.41M€1.38M▼
Transfer from equity791/2-€50k
Profit to be distributed694/7€550k€500k▼
Return on contributions (dividend)694€550k€500k▼
Social balance
Average headcount (FTE)908714.514.6▲