Balance sheet
Code20232024
Assets
Total assets20/58€277.93M€135.26M▼
Formation expenses20€307k€148k▼
Fixed assets21/28€52.36M€39.70M▼
Intangible fixed assets21€13k€5k▼
Tangible fixed assets22/27€7k-
Furniture and vehicles24€7k-
Financial fixed assets28€52.34M€39.70M▼
Affiliated companies280/1€40.96M€27.49M▼
Participating interests280€40.96M€27.49M▼
Amounts receivable281€0-
Companies linked by participating interests282/3€11.39M€12.21M▲
Participating interests282€11.39M€12.21M▲
Current assets29/58€225.26M€95.41M▼
Amounts receivable within one year40/41€216.75M€91.71M▼
Trade receivables40€6.79M€9.36M▲
Other amounts receivable41€209.96M€82.35M▼
Cash at bank and in hand54/58€8.30M€3.43M▼
Deferred charges and accrued income490/1€206k€263k▲
Equity and liabilities
Total equity and liabilities10/49€277.93M€135.26M▼
Equity10/15€107.64M€-29.61M▼
Contributions10/11€8.53M€8.53M=
Capital10€5.48M€5.48M=
Issued capital100€5.48M€5.48M=
Outside capital11€3.04M€3.04M=
Share premium1100/10€3.04M€3.04M=
Reserves13€1.67M€1.67M=
Non-distributable reserves130/1€549k€549k=
Legal reserve130€549k€549k=
Distributable reserves133€1.12M€1.12M=
Profit (loss) carried forward14€97.44M€-39.81M▼
Amounts payable17/49€170.29M€164.88M▼
Amounts payable after more than one year17€67.33M€12.00M▼
Financial debts170/4€66.60M€12.00M▼
Unsubordinated bonds171€40.00M-
Credit institutions173€23.60M-
Other loans174€3.00M€12.00M▲
Other amounts payable178/9€731k-
Amounts payable within one year42/48€101.10M€151.25M▲
Current portion of amounts payable after more than one year42-€56.70M
Financial debts43€69.90M€74.90M▲
Credit institutions430/8€69.90M€74.90M▲
Trade debts44€488k€707k▲
Suppliers440/4€488k€707k▲
Taxes, remuneration and social security45€232k€24k▼
Remuneration and social security454/9€232k€24k▼
Other amounts payable47/48€30.48M€18.91M▼
Accrued charges and deferred income492/3€1.86M€1.63M▼
Income statement
Code20232024
Operating income70/76A€4.02M€3.93M▼
Turnover70€3.86M€3.73M▼
Other operating income74€161k€200k▲
Operating charges60/66A€3.21M€2.50M▼
Services and other goods61€2.74M€2.07M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€293k€179k▼
Other operating charges640/8€178k€249k▲
Operating profit (loss)9901€812k€1.43M▲
Financial income75/76B€12.78M€38.41M▲
Recurring financial income75€12.78M€33.40M▲
Income from financial fixed assets750€4.76M€20.94M▲
Income from current assets751€7.82M€12.43M▲
Other financial income752/9€196k€37k▼
Non-recurring financial income76B-€5.00M
Financial charges65/66B€9.40M€176.96M▲
Recurring financial charges65€8.14M€8.68M▲
Debt charges650€5.53M€4.81M▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-362k-
Other financial charges652/9€2.97M€3.87M▲
Non-recurring financial charges66B€1.26M€168.27M▲
Profit (loss) for the period before taxes9903€4.19M€-137.12M▼
Income taxes67/77-€135k
Taxes670/3-€135k
Profit (loss) for the period9904€4.19M€-137.26M▼
Profit (loss) for the period to be appropriated9905€4.19M€-137.26M▼
Appropriation of the result
Profit (loss) to be appropriated9906€99.01M€-39.81M▼
Profit (loss) brought forward from the previous period14P€94.81M€97.44M▲
Profit to be distributed694/7€1.56M-
Return on contributions (dividend)694€1.56M-