Balance sheet
Code20242025
Assets
Total assets20/58€11.75M€14.36M▲
Fixed assets21/28€10.32M€12.25M▲
Tangible fixed assets22/27€751k€834k▲
Land and buildings22€684k€755k▲
Furniture and vehicles24€32k€49k▲
Other tangible fixed assets26€35k€30k▼
Financial fixed assets28€9.57M€11.42M▲
Affiliated companies280/1€9.57M€11.42M▲
Participating interests280€9.57M€11.42M▲
Current assets29/58€1.43M€2.10M▲
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€1.28M€1.54M▲
Trade receivables40€102k€185k▲
Other amounts receivable41€1.18M€1.35M▲
Cash at bank and in hand54/58€149k€566k▲
Deferred charges and accrued income490/1€3k€0▼
Equity and liabilities
Total equity and liabilities10/49€11.75M€14.36M▲
Equity10/15€6.64M€7.73M▲
Contributions10/11€500k€500k=
Capital10€500k€500k=
Issued capital100€500k€500k=
Reserves13€6.14M€7.23M▲
Non-distributable reserves130/1€50k€50k=
Legal reserve130€50k€50k=
Tax-exempt reserves132€75k€75k=
Distributable reserves133€6.02M€7.10M▲
Provisions and deferred taxes16€0-
Provisions for liabilities and charges160/5€0-
Pensions and similar obligations160€0-
Amounts payable17/49€5.11M€6.63M▲
Amounts payable after more than one year17€3.96M€4.58M▲
Financial debts170/4€3.96M€4.58M▲
Credit institutions173€3.26M€3.88M▲
Other loans174€700k€700k=
Amounts payable within one year42/48€1.04M€1.98M▲
Current portion of amounts payable after more than one year42€363k€713k▲
Trade debts44€33k€46k▲
Suppliers440/4€33k€46k▲
Taxes, remuneration and social security45€51k€86k▲
Taxes450/3€36k€78k▲
Remuneration and social security454/9€15k€8k▼
Other amounts payable47/48€590k€1.13M▲
Accrued charges and deferred income492/3€112k€64k▼
Income statement
Code20242025
Operating income70/76A€1.74M€1.43M▼
Turnover70€1.73M€1.40M▼
Other operating income74€18k€20k▲
Non-recurring operating income76A€309€12k▲
Operating charges60/66A€568k€740k▲
Goods for resale, raw materials and consumables60€0-
Purchases600/8€0-
Services and other goods61€516k€609k▲
Remuneration, social security and pensions62€108k€102k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€19k€23k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-79k€0▲
Other operating charges640/8€4k€6k▲
Operating profit (loss)9901€1.18M€694k▼
Financial income75/76B€29k€1.03M▲
Recurring financial income75€29k€1.03M▲
Income from financial fixed assets750-€1.00M
Income from current assets751€29k€30k▲
Other financial income752/9€0-
Financial charges65/66B€303k€203k▼
Recurring financial charges65€303k€203k▼
Debt charges650€302k€201k▼
Other financial charges652/9€670€2k▲
Profit (loss) for the period before taxes9903€902k€1.52M▲
Income taxes67/77€229k€136k▼
Taxes670/3€229k€136k▼
Profit (loss) for the period9904€673k€1.38M▲
Profit (loss) for the period to be appropriated9905€673k€1.38M▲
Appropriation of the result
Profit (loss) to be appropriated9906€673k€1.38M▲
Transfer to equity691/2€373k€1.08M▲
To other reserves6921€373k€1.08M▲
Profit to be distributed694/7€300k€300k=
Return on contributions (dividend)694€300k€300k=
Social balance
Average headcount (FTE)90871.81.3▼