Balance sheet
Code20242025
Assets
Total assets20/58€898k€600k▼
Fixed assets21/28€537k€444k▼
Tangible fixed assets22/27€529k€442k▼
Plant, machinery and equipment23€81k€106k▲
Furniture and vehicles24€14k€91k▲
Leasing and similar rights25€316k€143k▼
Other tangible fixed assets26€118k€102k▼
Financial fixed assets28€9k€2k▼
Affiliated companies280/1€5k-
Participating interests280€5k-
Other financial fixed assets284/8€4k€2k▼
Amounts receivable and cash guarantees285/8€4k€2k▼
Current assets29/58€360k€156k▼
Stocks and contracts in progress3€8k€2k▼
Stocks30/36€8k€2k▼
Goods purchased for resale34€8k€2k▼
Amounts receivable within one year40/41€205k€52k▼
Trade receivables40€200k€51k▼
Other amounts receivable41€5k€2k▼
Cash at bank and in hand54/58€123k€97k▼
Deferred charges and accrued income490/1€25k€4k▼
Equity and liabilities
Total equity and liabilities10/49€898k€600k▼
Equity10/15€117k€-376k▼
Contributions10/11€218k€218k=
Capital10€218k€218k=
Issued capital100€218k€218k=
Reserves13€405k€405k=
Non-distributable reserves130/1€22k€22k=
Legal reserve130€22k€22k=
Distributable reserves133€383k€383k=
Profit (loss) carried forward14€-515k€-1.01M▼
Investment grants15€9k€7k▼
Provisions and deferred taxes16€14k-
Provisions for liabilities and charges160/5€14k-
Other liabilities and charges164/5€14k-
Amounts payable17/49€768k€976k▲
Amounts payable after more than one year17€534k€692k▲
Financial debts170/4€150k€89k▼
Leasing and similar obligations172€150k€89k▼
Other amounts payable178/9€383k€603k▲
Amounts payable within one year42/48€229k€280k▲
Current portion of amounts payable after more than one year42€75k€58k▼
Trade debts44€18k€113k▲
Suppliers440/4€18k€113k▲
Taxes, remuneration and social security45€136k€109k▼
Taxes450/3€6k€5k▼
Remuneration and social security454/9€129k€104k▼
Accrued charges and deferred income492/3€5k€4k▼
Income statement
Code20242025
Operating income70/76A€2.74M€1.52M▼
Turnover70€2.24M€1.44M▼
Other operating income74€50k€45k▼
Non-recurring operating income76A€459k€36k▼
Operating charges60/66A€2.63M€2.00M▼
Goods for resale, raw materials and consumables60€18k€9k▼
Purchases600/8€7k€3k▼
Change in stocks: decrease (increase)609€11k€6k▼
Services and other goods61€1.02M€531k▼
Remuneration, social security and pensions62€1.43M€1.13M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€147k€156k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€110k
Provisions for liabilities and charges: additions (uses and reversals)635/8€-152k€-14k▲
Other operating charges640/8€66k€81k▲
Non-recurring operating charges66A€105k€7k▼
Operating profit (loss)9901€110k€-482k▼
Financial income75/76B€11k€12k▲
Recurring financial income75€11k€12k▲
Other financial income752/9€11k€12k▲
Financial charges65/66B€17k€21k▲
Recurring financial charges65€17k€21k▲
Debt charges650€15k€19k▲
Other financial charges652/9€1k€2k▲
Profit (loss) for the period before taxes9903€104k€-491k▼
Income taxes67/77€152€176▲
Taxes670/3€152€176▲
Profit (loss) for the period9904€104k€-491k▼
Profit (loss) for the period to be appropriated9905€104k€-491k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-515k€-1.01M▼
Profit (loss) brought forward from the previous period14P€-619k€-515k▲
Social balance
Average headcount (FTE)908728.921.2▼