Balance sheet
Code20232024
Assets
Total assets20/58€4.45M€4.29M▼
Fixed assets21/28€4.00M€3.21M▼
Tangible fixed assets22/27€3.63M€3.21M▼
Land and buildings22€3.57M€3.15M▼
Plant, machinery and equipment23€60k€63k▲
Financial fixed assets28€361k€100▼
Current assets29/58€455k€1.08M▲
Amounts receivable after more than one year29€31k€37k▲
Other amounts receivable291€31k€37k▲
Amounts receivable within one year40/41€116k€85k▼
Trade receivables40€72k€85k▲
Other amounts receivable41€44k€0▼
Current investments50/53-€502k
Cash at bank and in hand54/58€301k€438k▲
Deferred charges and accrued income490/1€7k€16k▲
Equity and liabilities
Total equity and liabilities10/49€4.45M€4.29M▼
Equity10/15€3.02M€3.25M▲
Contributions10/11€1.69M€1.69M=
Capital10€1.69M€1.69M=
Issued capital100€1.69M€1.69M=
Outside capital11€0-
Other1109/19€0-
Revaluation surpluses12€456k€347k▼
Reserves13€721k€855k▲
Non-distributable reserves130/1€163k€178k▲
Legal reserve130€128k€142k▲
Other1319€35k€35k=
Tax-exempt reserves132€534k€654k▲
Distributable reserves133€23k€23k=
Profit (loss) carried forward14€44k€277k▲
Investment grants15€112k€87k▼
Provisions and deferred taxes16€278k€240k▼
Provisions for liabilities and charges160/5€100k€22k▼
Other liabilities and charges164/5€100k€22k▼
Deferred taxes168€178k€218k▲
Amounts payable17/49€1.15M€794k▼
Amounts payable after more than one year17€964k€610k▼
Financial debts170/4€948k€594k▼
Other amounts payable178/9€16k€16k▼
Amounts payable within one year42/48€176k€172k▼
Trade debts44€106k€60k▼
Suppliers440/4€106k€60k▼
Advances received on contracts in progress46-€10k
Taxes, remuneration and social security45€10k€45k▲
Taxes450/3€10k€45k▲
Other amounts payable47/48€59k€57k▼
Accrued charges and deferred income492/3€11k€11k▲
Income statement
Code20232024
Non-recurring operating income76A-€322k
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€536k€437k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€18k€-4k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8-€-90k
Other operating charges640/8€137k€131k▼
Non-recurring operating charges66A€0-
Gross operating margin9900€661k€976k▲
Operating profit (loss)9901€-30k€503k▲
Financial income75/76B€30k€37k▲
Recurring financial income75€26k€34k▲
Non-recurring financial income76B€4k€3k▼
Financial charges65/66B€21k€15k▼
Recurring financial charges65€21k€15k▼
Profit (loss) for the period before taxes9903€-21k€526k▲
Transfer from deferred taxes780€28k€28k▲
Transfer to deferred taxes680-€68k
Income taxes67/77€334€74k▲
Profit (loss) for the period9904€7k€412k▲
Transfer from tax-exempt reserves789€84k€85k▲
Transfer to tax-exempt reserves689-€205k
Profit (loss) for the period to be appropriated9905€91k€292k▲
Appropriation of the result
Profit (loss) to be appropriated9906€84k€336k▲
Profit (loss) brought forward from the previous period14P€-7k€44k▲
Transfer to equity691/2€5k€15k▲
To the legal reserve6920€5k€15k▲
Profit to be distributed694/7€35k€45k▲
Return on contributions (dividend)694€35k€45k▲
Social balance
Average headcount (FTE)90870.00.0=