Balance sheet
Code20242025
Assets
Total assets20/58€3.86M€3.78M▼
Fixed assets21/28€1.17M€1.10M▼
Intangible fixed assets21-€20k
Tangible fixed assets22/27€1.12M€1.03M▼
Land and buildings22€527k€560k▲
Plant, machinery and equipment23€70k€49k▼
Furniture and vehicles24€167k€73k▼
Other tangible fixed assets26€355k€350k▼
Financial fixed assets28€52k€52k=
Current assets29/58€2.69M€2.67M▼
Stocks and contracts in progress3€776k€727k▼
Stocks30/36€776k€727k▼
Amounts receivable within one year40/41€422k€502k▲
Trade receivables40€320k€394k▲
Other amounts receivable41€102k€108k▲
Current investments50/53€1.00M€1.01M▲
Cash at bank and in hand54/58€467k€412k▼
Deferred charges and accrued income490/1€24k€17k▼
Equity and liabilities
Total equity and liabilities10/49€3.86M€3.78M▼
Equity10/15€3.31M€3.32M▲
Contributions10/11€200k€200k=
Capital10€200k€200k=
Issued capital100€200k€200k=
Reserves13€3.09M€3.11M▲
Non-distributable reserves130/1€20k€20k=
Legal reserve130€20k€20k=
Tax-exempt reserves132€393k€375k▼
Distributable reserves133€2.67M€2.71M▲
Profit (loss) carried forward14€16k€10k▼
Investment grants15€3k€338▼
Provisions and deferred taxes16€63k€23k▼
Provisions for liabilities and charges160/5€34k€0▼
Other liabilities and charges164/5€34k€0▼
Deferred taxes168€29k€23k▼
Amounts payable17/49€494k€435k▼
Amounts payable after more than one year17€219k€138k▼
Financial debts170/4€217k€137k▼
Other amounts payable178/9€2k€1k▼
Amounts payable within one year42/48€273k€297k▲
Current portion of amounts payable after more than one year42€90k€93k▲
Trade debts44€117k€118k▲
Suppliers440/4€117k€118k▲
Taxes, remuneration and social security45€19k€36k▲
Taxes450/3€13k€28k▲
Remuneration and social security454/9€6k€8k▲
Other amounts payable47/48€47k€50k▲
Accrued charges and deferred income492/3€2k€102▼
Income statement
Code20242025
Remuneration, social security and pensions62€391k€296k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€153k€149k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-20k€9k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€0€-34k▼
Other operating charges640/8€95k€59k▼
Gross operating margin9900€818k€668k▼
Operating profit (loss)9901€199k€188k▼
Financial income75/76B€103k€52k▼
Recurring financial income75€103k€52k▼
Financial charges65/66B€31k€74k▲
Recurring financial charges65€31k€74k▲
Profit (loss) for the period before taxes9903€271k€166k▼
Transfer from deferred taxes780€5k€6k▲
Transfer to deferred taxes680€26k€0▼
Income taxes67/77€44k€43k▼
Profit (loss) for the period9904€206k€129k▼
Transfer from tax-exempt reserves789€14k€18k▲
Transfer to tax-exempt reserves689€77k€0▼
Profit (loss) for the period to be appropriated9905€143k€147k▲
Appropriation of the result
Profit (loss) to be appropriated9906€159k€163k▲
Profit (loss) brought forward from the previous period14P€16k€16k▲
Transfer from equity791/2€105k€129k▲
Transfer to equity691/2€143k€154k▲
To other reserves6921€143k€154k▲
Profit to be distributed694/7€105k€129k▲
Return on contributions (dividend)694€105k€129k▲
Social balance
Average headcount (FTE)90876.75.0▼