Balance sheet
Code20242025
Assets
Total assets20/58€2.83M€3.39M▲
Fixed assets21/28€2.05M€2.05M▼
Tangible fixed assets22/27€2.05M€2.05M▼
Land and buildings22€1.47M€1.52M▲
Plant, machinery and equipment23€580k€527k▼
Furniture and vehicles24€5k€4k▼
Financial fixed assets28€150€150=
Current assets29/58€779k€1.34M▲
Stocks and contracts in progress3€2k€474▼
Stocks30/36€2k€474▼
Amounts receivable within one year40/41€34k€17k▼
Trade receivables40€29k€14k▼
Other amounts receivable41€5k€3k▼
Current investments50/53€683k€1.18M▲
Cash at bank and in hand54/58€50k€135k▲
Deferred charges and accrued income490/1€10k€11k▲
Equity and liabilities
Total equity and liabilities10/49€2.83M€3.39M▲
Equity10/15€2.34M€2.89M▲
Contributions10/11€165k€165k=
Capital10€165k€165k=
Issued capital100€165k€165k=
Reserves13€2.15M€2.71M▲
Non-distributable reserves130/1€19k€19k=
Legal reserve130€19k€19k=
Tax-exempt reserves132-€245k
Distributable reserves133€2.13M€2.44M▲
Profit (loss) carried forward14€0-
Investment grants15€25k€21k▼
Provisions and deferred taxes16-€82k
Deferred taxes168-€82k
Amounts payable17/49€489k€419k▼
Amounts payable after more than one year17€319k€270k▼
Financial debts170/4€43k€0▼
Other amounts payable178/9€276k€270k▼
Amounts payable within one year42/48€115k€95k▼
Current portion of amounts payable after more than one year42€54k€43k▼
Trade debts44€31k€29k▼
Suppliers440/4€31k€29k▼
Advances received on contracts in progress46€0€850▲
Taxes, remuneration and social security45€30k€22k▼
Taxes450/3€27k€19k▼
Remuneration and social security454/9€3k€3k▼
Other amounts payable47/48€0-
Accrued charges and deferred income492/3€56k€54k▼
Income statement
Code20242025
Non-recurring operating income76A€2k€332k▲
Remuneration, social security and pensions62€77k€53k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€115k€111k▼
Other operating charges640/8€127k€132k▲
Gross operating margin9900€772k€1.04M▲
Operating profit (loss)9901€452k€741k▲
Financial income75/76B€60k€36k▼
Recurring financial income75€60k€36k▼
Financial charges65/66B€25k€21k▼
Recurring financial charges65€25k€21k▼
Profit (loss) for the period before taxes9903€487k€757k▲
Transfer from deferred taxes780-€1k
Transfer to deferred taxes680-€83k
Income taxes67/77€149k€122k▼
Profit (loss) for the period9904€339k€553k▲
Transfer from tax-exempt reserves789-€4k
Transfer to tax-exempt reserves689-€249k
Profit (loss) for the period to be appropriated9905€339k€308k▼
Appropriation of the result
Profit (loss) to be appropriated9906€339k€308k▼
Transfer from equity791/2€0-
Transfer to equity691/2€339k€308k▼
To other reserves6921€339k€308k▼
Profit to be distributed694/7€0-
Return on contributions (dividend)694€0-
Social balance
Average headcount (FTE)90871.61.1▼