Balance sheet
Code20242025
Assets
Total assets20/58€55.57M€54.78M▼
Fixed assets21/28€39.97M€40.74M▲
Intangible fixed assets21€9k€12k▲
Tangible fixed assets22/27€7.36M€7.05M▼
Land and buildings22€6.07M€5.77M▼
Furniture and vehicles24€45k€34k▼
Other tangible fixed assets26€1.25M€1.25M=
Financial fixed assets28€32.60M€33.68M▲
Current assets29/58€15.60M€14.05M▼
Amounts receivable after more than one year29€3.82M€3.36M▼
Other amounts receivable291€3.82M€3.36M▼
Stocks and contracts in progress3€365k€304k▼
Stocks30/36€365k€304k▼
Amounts receivable within one year40/41€488k€329k▼
Trade receivables40€365k€175k▼
Other amounts receivable41€123k€154k▲
Current investments50/53€8.75M€8.86M▲
Cash at bank and in hand54/58€2.09M€1.03M▼
Deferred charges and accrued income490/1€75k€165k▲
Equity and liabilities
Total equity and liabilities10/49€55.57M€54.78M▼
Equity10/15€46.66M€46.79M▲
Contributions10/11€861k€861k=
Capital10€861k€861k=
Issued capital100€861k€861k=
Revaluation surpluses12€1.14M€1.14M=
Reserves13€44.66M€44.79M▲
Non-distributable reserves130/1€86k€86k=
Legal reserve130€86k€86k=
Tax-exempt reserves132€1.80M€1.58M▼
Distributable reserves133€42.78M€43.12M▲
Provisions and deferred taxes16€546k€526k▼
Deferred taxes168€546k€526k▼
Amounts payable17/49€8.36M€7.47M▼
Amounts payable after more than one year17€972k€770k▼
Financial debts170/4€966k€762k▼
Other amounts payable178/9€6k€8k▲
Amounts payable within one year42/48€7.18M€6.08M▼
Current portion of amounts payable after more than one year42€203k€203k=
Financial debts43€211k€172k▼
Credit institutions430/8€211k€172k▼
Trade debts44€135k€31k▼
Suppliers440/4€135k€31k▼
Taxes, remuneration and social security45€87k€28k▼
Taxes450/3€77k€18k▼
Remuneration and social security454/9€10k€10k▲
Other amounts payable47/48€6.55M€5.65M▼
Accrued charges and deferred income492/3€205k€618k▲
Income statement
Code20242025
Remuneration, social security and pensions62€100k€108k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€202k€202k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€-1k▼
Other operating charges640/8€385k€65k▼
Non-recurring operating charges66A€20k€0▼
Gross operating margin9900€1.36M€73k▼
Operating profit (loss)9901€649k€-301k▼
Financial income75/76B€2.74M€1.41M▼
Recurring financial income75€1.47M€1.41M▼
Non-recurring financial income76B€1.28M€0▼
Financial charges65/66B€550k€1.01M▲
Recurring financial charges65€550k€1.01M▲
Non-recurring financial charges66B€0-
Profit (loss) for the period before taxes9903€2.84M€105k▼
Transfer from deferred taxes780€21k€21k=
Income taxes67/77€82k€1k▼
Profit (loss) for the period9904€2.78M€124k▼
Transfer from tax-exempt reserves789€62k€220k▲
Transfer to tax-exempt reserves689€0-
Profit (loss) for the period to be appropriated9905€2.84M€345k▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.84M€345k▼
Transfer to equity691/2€2.84M€345k▼
To the legal reserve6920€0-
To other reserves6921€2.84M€345k▼
Social balance
Average headcount (FTE)90871.01.0=