Balance sheet
Code20242025
Assets
Total assets20/58€706k€645k▼
Formation expenses20€0€0=
Fixed assets21/28€575k€546k▼
Intangible fixed assets21€0€0=
Tangible fixed assets22/27€575k€546k▼
Land and buildings22€441k€419k▼
Plant, machinery and equipment23€18k€12k▼
Furniture and vehicles24€289€289=
Leasing and similar rights25€15k€13k▼
Other tangible fixed assets26€101k€101k=
Assets under construction and advance payments27€0€0=
Financial fixed assets28€0€0=
Affiliated companies280/1€0€0=
Participating interests280€0€0=
Amounts receivable281€0€0=
Companies linked by participating interests282/3€0€0=
Participating interests282€0€0=
Amounts receivable283€0€0=
Other financial fixed assets284/8€0€0=
Shares284€0€0=
Amounts receivable and cash guarantees285/8€0€0=
Current assets29/58€131k€99k▼
Amounts receivable after more than one year29€0€0=
Trade receivables290€0€0=
Other amounts receivable291€0€0=
Stocks and contracts in progress3€22k€22k=
Stocks30/36€22k€22k=
Raw materials and consumables30/31-€0
Work in progress32-€0
Finished goods33-€0
Goods purchased for resale34€22k€22k=
Property held for sale35€0€0=
Advance payments36€0€0=
Contracts in progress37€0€0=
Amounts receivable within one year40/41€8k€14k▲
Trade receivables40€0€0=
Other amounts receivable41€8k€14k▲
Current investments50/53€0€0=
Own shares50€0€0=
Other investments51/53€0€0=
Cash at bank and in hand54/58€0€0=
Deferred charges and accrued income490/1€100k€62k▼
Equity and liabilities
Total equity and liabilities10/49€706k€645k▼
Equity10/15€-38k€2k▲
Contributions10/11€19k€19k=
Capital10-€19k
Issued capital100-€19k
Uncalled capital101-€0
Outside capital11-€0
Share premium1100/10-€0
Other1109/19-€0
Revaluation surpluses12€0€0=
Reserves13€1k€1k=
Non-distributable reserves130/1€1k€1k=
Legal reserve130-€1k
Reserves not available under the articles1311€1k€0▼
Own shares acquired1312-€0
Financial assistance1313-€0
Other1319-€0
Tax-exempt reserves132-€0
Distributable reserves133-€0
Profit (loss) carried forward14€-58k€-18k▲
Investment grants15€0€0=
Advance to shareholders on the distribution of net assets19€0€0=
Provisions and deferred taxes16€369k€343k▼
Provisions for liabilities and charges160/5€369k€343k▼
Pensions and similar obligations160€0€0=
Taxes161€0€0=
Major repairs and maintenance162€0€0=
Environmental obligations163€0€0=
Other liabilities and charges164/5€369k€343k▼
Deferred taxes168€0€0=
Amounts payable17/49€375k€300k▼
Amounts payable after more than one year17€232k€207k▼
Financial debts170/4€232k€207k▼
Subordinated loans170€0€0=
Unsubordinated bonds171€0€0=
Leasing and similar obligations172€0€0=
Credit institutions173€232k€207k▼
Other loans174€0€0=
Trade debts175€0€0=
Suppliers1750€0€0=
Bills of exchange payable1751€0€0=
Advances received on contracts in progress176€0€0=
Other amounts payable178/9€0€0=
Amounts payable within one year42/48€142k€93k▼
Current portion of amounts payable after more than one year42€12k€3k▼
Financial debts43€25k€25k▲
Credit institutions430/8€25k€25k▲
Other loans439€0€0=
Trade debts44€0€0=
Suppliers440/4€0€0=
Bills of exchange payable441€0€0=
Advances received on contracts in progress46€6k€0▼
Taxes, remuneration and social security45€45k€40k▼
Taxes450/3€29k€34k▲
Remuneration and social security454/9€16k€5k▼
Other amounts payable47/48€54k€26k▼
Accrued charges and deferred income492/3€0€0=
Income statement
Code20242025
Operating income70/76A€191k€186k▼
Turnover70€189k€184k▼
Change in stocks of work in progress, finished goods and contracts in progress71€0€0=
Own construction capitalised72€0€0=
Other operating income74€2k€2k▲
Non-recurring operating income76A€0€0=
Operating charges60/66A€160k€142k▼
Goods for resale, raw materials and consumables60€26k€12k▼
Purchases600/8€26k€12k▼
Change in stocks: decrease (increase)609€0€0=
Services and other goods61€121k€99k▼
Remuneration, social security and pensions62€55€515▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€13k€29k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€0=
Provisions for liabilities and charges: additions (uses and reversals)635/8€0€0=
Other operating charges640/8€387€822▲
Operating charges capitalised as restructuring costs649€0-
Non-recurring operating charges66A-€0
Operating profit (loss)9901€31k€44k▲
Financial income75/76B€1€0▼
Recurring financial income75€1€0▼
Income from financial fixed assets750€1€0▼
Income from current assets751€0€0=
Other financial income752/9€0€0=
Non-recurring financial income76B€0€0=
Financial charges65/66B€80k€4k▼
Recurring financial charges65€2k€4k▲
Debt charges650€2k€0▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€0€0=
Other financial charges652/9€73€4k▲
Non-recurring financial charges66B€78k€0▼
Profit (loss) for the period before taxes9903€-49k€39k▲
Transfer from deferred taxes780€0€0=
Transfer to deferred taxes680-€0
Income taxes67/77€8k€0▼
Taxes670/3€8k€0▼
Tax adjustments and reversals of tax provisions77€0€0=
Profit (loss) for the period9904€-57k€39k▲
Transfer from tax-exempt reserves789€0-
Profit (loss) for the period to be appropriated9905€-57k€39k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-58k€-18k▲
Profit (loss) brought forward from the previous period14P€-1k€-58k▼