Balance sheet
Code20242025
Assets
Total assets20/58€117.34M€109.49M▼
Fixed assets21/28€83.14M€82.90M▼
Tangible fixed assets22/27€655k€695k▲
Plant, machinery and equipment23€4k€2k▼
Furniture and vehicles24€54k€108k▲
Other tangible fixed assets26€597k€585k▼
Financial fixed assets28€82.48M€82.20M▼
Affiliated companies280/1€74.91M€74.90M=
Participating interests280€74.91M€74.90M=
Companies linked by participating interests282/3€1€1=
Participating interests282€1€1=
Other financial fixed assets284/8€7.57M€7.30M▼
Shares284€7.56M€7.27M▼
Amounts receivable and cash guarantees285/8€12k€27k▲
Current assets29/58€34.20M€26.60M▼
Amounts receivable within one year40/41€25.18M€19.16M▼
Trade receivables40€9.60M€7.65M▼
Other amounts receivable41€15.58M€11.51M▼
Current investments50/53€7.26M€498k▼
Other investments51/53€7.26M€498k▼
Cash at bank and in hand54/58€1.70M€6.80M▲
Deferred charges and accrued income490/1€58k€147k▲
Equity and liabilities
Total equity and liabilities10/49€117.34M€109.49M▼
Equity10/15€96.23M€91.28M▼
Contributions10/11€16.00M€16.00M=
Capital10€16.00M€16.00M=
Issued capital100€16.00M€16.00M=
Reserves13€34.00M€34.00M=
Non-distributable reserves130/1€2.00M€2.00M=
Legal reserve130€1.60M€1.60M=
Reserves not available under the articles1311€401k€401k=
Distributable reserves133€32.00M€32.00M=
Profit (loss) carried forward14€46.23M€41.28M▼
Provisions and deferred taxes16€11k€11k=
Provisions for liabilities and charges160/5€11k€11k=
Pensions and similar obligations160€11k€11k=
Amounts payable17/49€21.09M€18.20M▼
Amounts payable within one year42/48€20.97M€18.09M▼
Trade debts44€634k€883k▲
Suppliers440/4€634k€883k▲
Taxes, remuneration and social security45€480k€153k▼
Taxes450/3€407k€42k▼
Remuneration and social security454/9€73k€111k▲
Other amounts payable47/48€19.85M€17.05M▼
Accrued charges and deferred income492/3€126k€113k▼
Income statement
Code20242025
Operating income70/76A€3.28M€3.69M▲
Turnover70€3.27M€3.67M▲
Other operating income74€6k€18k▲
Operating charges60/66A€3.37M€3.63M▲
Services and other goods61€2.38M€2.60M▲
Remuneration, social security and pensions62€642k€872k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€110k€111k▲
Other operating charges640/8€107k€45k▼
Non-recurring operating charges66A€133k€4k▼
Operating profit (loss)9901€-94k€61k▲
Financial income75/76B€1.23M€1.70M▲
Recurring financial income75€1.18M€1.70M▲
Income from financial fixed assets750€154k€1.21M▲
Income from current assets751€583k€375k▼
Other financial income752/9€442k€113k▼
Non-recurring financial income76B€53k-
Financial charges65/66B€444k€1.20M▲
Recurring financial charges65€305k€495k▲
Debt charges650€189k€240k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€26k€-60k▼
Other financial charges652/9€90k€315k▲
Non-recurring financial charges66B€139k€703k▲
Profit (loss) for the period before taxes9903€694k€559k▼
Income taxes67/77€320k€8k▼
Taxes670/3€320k€121k▼
Tax adjustments and reversals of tax provisions77-€113k
Profit (loss) for the period9904€374k€551k▲
Profit (loss) for the period to be appropriated9905€374k€551k▲
Appropriation of the result
Profit (loss) to be appropriated9906€52.01M€46.78M▼
Profit (loss) brought forward from the previous period14P€51.63M€46.23M▼
Profit to be distributed694/7€5.77M€5.50M▼
Return on contributions (dividend)694€5.77M€5.50M▼
Social balance
Average headcount (FTE)90877.49.8▲