Balance sheet
Code20242025
Assets
Total assets20/58€4.67M€5.41M▲
Formation expenses20€0-
Fixed assets21/28€2.48M€2.26M▼
Intangible fixed assets21€0-
Tangible fixed assets22/27€2.48M€2.26M▼
Land and buildings22€855k€784k▼
Plant, machinery and equipment23€1.12M€1.08M▼
Furniture and vehicles24€47k€29k▼
Leasing and similar rights25€449k€363k▼
Financial fixed assets28€250€250=
Current assets29/58€2.19M€3.15M▲
Stocks and contracts in progress3€591k€707k▲
Stocks30/36€591k€707k▲
Amounts receivable within one year40/41€1.21M€1.14M▼
Trade receivables40€918k€945k▲
Other amounts receivable41€291k€191k▼
Current investments50/53-€815k
Cash at bank and in hand54/58€382k€487k▲
Deferred charges and accrued income490/1€7k€3k▼
Equity and liabilities
Total equity and liabilities10/49€4.67M€5.41M▲
Equity10/15€1.98M€2.72M▲
Contributions10/11€591k€591k=
Capital10€591k€591k=
Issued capital100€591k€591k=
Revaluation surpluses12€443k€443k=
Reserves13€1.11M€1.53M▲
Non-distributable reserves130/1€16k€43k▲
Legal reserve130€16k€43k▲
Tax-exempt reserves132€247k€247k=
Distributable reserves133€851k€1.24M▲
Profit (loss) carried forward14€-350k€2k▲
Investment grants15€182k€157k▼
Amounts payable17/49€2.69M€2.68M=
Amounts payable after more than one year17€722k€491k▼
Financial debts170/4€722k€491k▼
Amounts payable within one year42/48€1.96M€2.19M▲
Current portion of amounts payable after more than one year42€289k€255k▼
Financial debts43€494k€221k▼
Credit institutions430/8€494k€221k▼
Trade debts44€933k€1.30M▲
Suppliers440/4€933k€1.30M▲
Taxes, remuneration and social security45€176k€239k▲
Taxes450/3€21k€36k▲
Remuneration and social security454/9€154k€203k▲
Other amounts payable47/48€65k€172k▲
Accrued charges and deferred income492/3€7k€5k▼
Income statement
Code20242025
Non-recurring operating income76A-€680k
Remuneration, social security and pensions62€886k€1.02M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€369k€408k▲
Other operating charges640/8€45k€45k▲
Non-recurring operating charges66A€0€2k▲
Gross operating margin9900€2.33M€2.84M▲
Operating profit (loss)9901€1.03M€1.36M▲
Financial income75/76B€27k€25k▼
Recurring financial income75€27k€25k▼
Financial charges65/66B€71k€91k▲
Recurring financial charges65€71k€88k▲
Non-recurring financial charges66B-€3k
Profit (loss) for the period before taxes9903€984k€1.29M▲
Income taxes67/77€206k€367k▲
Profit (loss) for the period9904€778k€926k▲
Transfer to tax-exempt reserves689€211k€0▼
Profit (loss) for the period to be appropriated9905€568k€926k▲
Appropriation of the result
Profit (loss) to be appropriated9906€251€576k▲
Profit (loss) brought forward from the previous period14P€-567k€-350k▲
Transfer from equity791/2-€100k
Transfer to equity691/2€350k€516k▲
To the legal reserve6920-€27k
To other reserves6921€350k€489k▲
Profit to be distributed694/7-€158k
Return on contributions (dividend)694-€158k
Social balance
Average headcount (FTE)908721.321.3=