Balance sheet
Code20232024
Assets
Total assets20/58€46.51M€49.51M▲
Fixed assets21/28€23.17M€21.67M▼
Intangible fixed assets21€441k€225k▼
Tangible fixed assets22/27€6.08M€4.73M▼
Land and buildings22€231k€231k=
Plant, machinery and equipment23€11k€8k▼
Furniture and vehicles24€88k€59k▼
Leasing and similar rights25€232k€197k▼
Other tangible fixed assets26€5.52M€4.23M▼
Financial fixed assets28€16.64M€16.72M▲
Affiliated companies280/1€13.76M€13.76M=
Participating interests280€13.76M€13.76M=
Other financial fixed assets284/8€2.89M€2.96M▲
Amounts receivable and cash guarantees285/8€2.89M€2.96M▲
Current assets29/58€23.34M€27.84M▲
Stocks and contracts in progress3€27k€33k▲
Stocks30/36€27k€33k▲
Raw materials and consumables30/31€27k€33k▲
Amounts receivable within one year40/41€23.28M€27.05M▲
Trade receivables40€82k€78k▼
Other amounts receivable41€23.20M€26.98M▲
Cash at bank and in hand54/58€14k€729k▲
Deferred charges and accrued income490/1€22k€22k▲
Equity and liabilities
Total equity and liabilities10/49€46.51M€49.51M▲
Equity10/15€37.71M€40.95M▲
Contributions10/11€5.86M€5.86M=
Capital10€5.86M€5.86M=
Issued capital100€5.86M€5.86M=
Reserves13€31.85M€35.10M▲
Non-distributable reserves130/1€961k€961k=
Legal reserve130€961k€961k=
Tax-exempt reserves132€647k€1.49M▲
Distributable reserves133€30.24M€32.65M▲
Provisions and deferred taxes16€216k€163k▼
Deferred taxes168€216k€163k▼
Amounts payable17/49€8.59M€8.40M▼
Amounts payable after more than one year17€692k€592k▼
Financial debts170/4€692k€592k▼
Credit institutions173€692k€592k▼
Amounts payable within one year42/48€7.87M€7.78M▼
Current portion of amounts payable after more than one year42€125k€100k▼
Trade debts44€19k€19k▲
Suppliers440/4€19k€19k▲
Taxes, remuneration and social security45€83k€132k▲
Taxes450/3€55k€106k▲
Remuneration and social security454/9€29k€26k▼
Other amounts payable47/48€7.64M€7.52M▼
Accrued charges and deferred income492/3€27k€28k▲
Income statement
Code20232024
Operating income70/76A€3.88M€4.93M▲
Turnover70€3.37M€3.44M▲
Other operating income74€318k€248k▼
Non-recurring operating income76A€189k€1.24M▲
Operating charges60/66A€1.36M€1.27M▼
Goods for resale, raw materials and consumables60€173k€139k▼
Purchases600/8€155k€145k▼
Change in stocks: decrease (increase)609€18k€-6k▼
Services and other goods61€458k€469k▲
Remuneration, social security and pensions62€225k€239k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€460k€410k▼
Other operating charges640/8€43k€12k▼
Operating profit (loss)9901€2.52M€3.66M▲
Financial income75/76B€3.58M€2.64M▼
Recurring financial income75€3.58M€2.64M▼
Income from financial fixed assets750€3.18M€2.18M▼
Income from current assets751€390k€461k▲
Other financial income752/9€1k€721▼
Financial charges65/66B€67k€72k▲
Recurring financial charges65€67k€72k▲
Debt charges650€66k€69k▲
Other financial charges652/9€794€2k▲
Profit (loss) for the period before taxes9903€6.03M€6.23M▲
Transfer from deferred taxes780€25k€53k▲
Income taxes67/77€736k€1.05M▲
Taxes670/3€738k€1.05M▲
Tax adjustments and reversals of tax provisions77€2k-
Profit (loss) for the period9904€5.32M€5.23M▼
Transfer from tax-exempt reserves789€75k€158k▲
Transfer to tax-exempt reserves689-€997k
Profit (loss) for the period to be appropriated9905€5.40M€4.39M▼
Appropriation of the result
Profit (loss) to be appropriated9906€5.40M€4.39M▼
Transfer to equity691/2€3.90M€2.41M▼
To other reserves6921€3.90M€2.41M▼
Profit to be distributed694/7€1.49M€1.99M▲
Return on contributions (dividend)694€1.49M€1.96M▲
Directors or managers695-€28k
Social balance
Average headcount (FTE)90873.43.4=