Balance sheet
Code20242025
Assets
Total assets20/58€4.95M€4.49M▼
Fixed assets21/28€1.95M€1.73M▼
Intangible fixed assets21€54k€44k▼
Tangible fixed assets22/27€1.86M€1.65M▼
Land and buildings22€1.47M€1.39M▼
Plant, machinery and equipment23€132k€97k▼
Furniture and vehicles24€256k€170k▼
Financial fixed assets28€34k€33k▼
Current assets29/58€3.00M€2.76M▼
Stocks and contracts in progress3€2.22M€2.14M▼
Stocks30/36€2.22M€2.14M▼
Amounts receivable within one year40/41€661k€434k▼
Trade receivables40€556k€341k▼
Other amounts receivable41€105k€93k▼
Cash at bank and in hand54/58€114k€179k▲
Deferred charges and accrued income490/1€13k€11k▼
Equity and liabilities
Total equity and liabilities10/49€4.95M€4.49M▼
Equity10/15€1.46M€1.34M▼
Contributions10/11€19k€19k=
Reserves13€1.41M€1.29M▼
Non-distributable reserves130/1€2k€2k=
Reserves not available under the articles1311€2k€2k=
Tax-exempt reserves132€72k€72k=
Distributable reserves133€1.34M€1.22M▼
Investment grants15€31k€29k▼
Provisions and deferred taxes16€13k€12k▼
Deferred taxes168€13k€12k▼
Amounts payable17/49€3.48M€3.15M▼
Amounts payable after more than one year17€1.19M€998k▼
Financial debts170/4€1.19M€998k▼
Amounts payable within one year42/48€2.29M€2.15M▼
Current portion of amounts payable after more than one year42€214k€199k▼
Financial debts43€425k€200k▼
Credit institutions430/8€425k€200k▼
Trade debts44€1.32M€1.44M▲
Suppliers440/4€1.32M€1.44M▲
Taxes, remuneration and social security45€192k€178k▼
Taxes450/3€60k€42k▼
Remuneration and social security454/9€132k€135k▲
Other amounts payable47/48€131k€131k=
Accrued charges and deferred income492/3€18€24▲
Income statement
Code20242025
Remuneration, social security and pensions62€1.31M€1.24M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€224k€241k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-143k€16k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-20k-
Other operating charges640/8€10k€10k▼
Non-recurring operating charges66A€174k-
Gross operating margin9900€1.89M€1.67M▼
Operating profit (loss)9901€337k€171k▼
Financial income75/76B€18k€20k▲
Recurring financial income75€18k€20k▲
Financial charges65/66B€182k€175k▼
Recurring financial charges65€182k€174k▼
Non-recurring financial charges66B€10€61▲
Profit (loss) for the period before taxes9903€173k€16k▼
Transfer from deferred taxes780-€927
Income taxes67/77€82k€42k▼
Profit (loss) for the period9904€90k€-25k▼
Transfer from tax-exempt reserves789€927-
Profit (loss) for the period to be appropriated9905€91k€-25k▼
Appropriation of the result
Profit (loss) to be appropriated9906€91k€-25k▼
Transfer from equity791/2€9k€125k▲
Profit to be distributed694/7€100k€100k=
Return on contributions (dividend)694€100k€100k=
Social balance
Average headcount (FTE)908714.913.9▼