Balance sheet
Code20242025
Assets
Total assets20/58€10.97M€14.18M▲
Fixed assets21/28€10.66M€9.72M▼
Intangible fixed assets21€3.43M€2.76M▼
Tangible fixed assets22/27€7.18M€6.91M▼
Land and buildings22€7.09M€6.88M▼
Plant, machinery and equipment23€9k€7k▼
Furniture and vehicles24€81k€21k▼
Financial fixed assets28€53k€53k=
Current assets29/58€317k€4.46M▲
Amounts receivable after more than one year29€185k€4.41M▲
Other amounts receivable291€185k€4.41M▲
Amounts receivable within one year40/41€116k€50k▼
Trade receivables40€722-
Other amounts receivable41€116k€50k▼
Cash at bank and in hand54/58€14k€970▼
Deferred charges and accrued income490/1€2k-
Equity and liabilities
Total equity and liabilities10/49€10.97M€14.18M▲
Equity10/15€7.89M€7.14M▼
Contributions10/11€3.27M€3.27M=
Capital10€3.27M€3.27M=
Issued capital100€3.27M€3.27M=
Reserves13€3.72M€3.45M▼
Non-distributable reserves130/1€57k€57k=
Legal reserve130€57k€57k=
Tax-exempt reserves132€3.66M€3.39M▼
Profit (loss) carried forward14€829k€370k▼
Investment grants15€78k€61k▼
Provisions and deferred taxes16€1.25M€1.16M▼
Deferred taxes168€1.25M€1.16M▼
Amounts payable17/49€1.83M€5.88M▲
Amounts payable after more than one year17€245k€5.32M▲
Financial debts170/4€245k€5.32M▲
Amounts payable within one year42/48€1.59M€560k▼
Current portion of amounts payable after more than one year42-€133k
Trade debts44€1.52M€39k▼
Suppliers440/4€1.52M€39k▼
Advances received on contracts in progress46€60k€60k▼
Taxes, remuneration and social security45€8k€2k▼
Taxes450/3€3k€2k▼
Remuneration and social security454/9€4k-
Other amounts payable47/48-€327k
Income statement
Code20242025
Non-recurring operating income76A-€7k
Remuneration, social security and pensions62€29k€9k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€795k€662k▼
Other operating charges640/8€16k€207k▲
Non-recurring operating charges66A€11k€124k▲
Gross operating margin9900€27k€202k▲
Operating profit (loss)9901€-823k€-799k▲
Financial income75/76B€37k€115k▲
Recurring financial income75€37k€115k▲
Financial charges65/66B€30k€141k▲
Recurring financial charges65€2k€141k▲
Non-recurring financial charges66B€28k-
Profit (loss) for the period before taxes9903€-817k€-825k▼
Transfer from deferred taxes780€115k€96k▼
Income taxes67/77€-7k€931▲
Profit (loss) for the period9904€-695k€-730k▼
Transfer from tax-exempt reserves789€328k€271k▼
Transfer to tax-exempt reserves689€37k-
Profit (loss) for the period to be appropriated9905€-403k€-459k▼
Appropriation of the result
Profit (loss) to be appropriated9906€829k€370k▼
Profit (loss) brought forward from the previous period14P€1.23M€829k▼
Social balance
Average headcount (FTE)90871.01.0=