Balance sheet
Code20242025
Assets
Total assets20/58€6.93M€8.40M▲
Fixed assets21/28€6.36M€7.47M▲
Intangible fixed assets21-€436
Tangible fixed assets22/27€6.19M€7.29M▲
Land and buildings22€708k€920k▲
Plant, machinery and equipment23€468k€442k▼
Furniture and vehicles24€260k€453k▲
Leasing and similar rights25-€5.45M
Other tangible fixed assets26€4.74M-
Assets under construction and advance payments27€19k€20k▲
Financial fixed assets28€169k€184k▲
Current assets29/58€570k€928k▲
Amounts receivable after more than one year29€68k€51k▼
Trade receivables290-€51k
Other amounts receivable291€68k-
Amounts receivable within one year40/41€348k€641k▲
Trade receivables40€179k€494k▲
Other amounts receivable41€169k€146k▼
Cash at bank and in hand54/58€129k€137k▲
Deferred charges and accrued income490/1€25k€99k▲
Equity and liabilities
Total equity and liabilities10/49€6.93M€8.40M▲
Equity10/15€1.30M€882k▼
Contributions10/11€19k€19k=
Reserves13€1.16M€745k▼
Tax-exempt reserves132€26k€21k▼
Distributable reserves133€1.14M€723k▼
Profit (loss) carried forward14€118k€119k▲
Provisions and deferred taxes16€6k€5k▼
Deferred taxes168€6k€5k▼
Amounts payable17/49€5.63M€7.51M▲
Amounts payable after more than one year17€4.68M€5.87M▲
Financial debts170/4€4.68M€5.87M▲
Amounts payable within one year42/48€944k€1.63M▲
Current portion of amounts payable after more than one year42€388k€480k▲
Financial debts43€59k€94k▲
Credit institutions430/8€59k€94k▲
Trade debts44€236k€451k▲
Suppliers440/4€236k€451k▲
Taxes, remuneration and social security45€125k€139k▲
Taxes450/3€105k€81k▼
Remuneration and social security454/9€20k€58k▲
Other amounts payable47/48€136k€465k▲
Accrued charges and deferred income492/3€7k€8k▲
Income statement
Code20242025
Non-recurring operating income76A-€1k
Remuneration, social security and pensions62€189k€363k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€349k€417k▲
Other operating charges640/8€61k€105k▲
Non-recurring operating charges66A€1k-
Gross operating margin9900€1.22M€1.36M▲
Operating profit (loss)9901€625k€479k▼
Financial income75/76B€32k€63k▲
Recurring financial income75€32k€8k▼
Non-recurring financial income76B-€55k
Financial charges65/66B€142k€185k▲
Recurring financial charges65€142k€185k▲
Profit (loss) for the period before taxes9903€514k€357k▼
Transfer from deferred taxes780€1k€1k=
Income taxes67/77€173k€130k▼
Profit (loss) for the period9904€343k€228k▼
Transfer from tax-exempt reserves789€5k€5k=
Profit (loss) for the period to be appropriated9905€347k€233k▼
Appropriation of the result
Profit (loss) to be appropriated9906€528k€351k▼
Profit (loss) brought forward from the previous period14P€181k€118k▼
Transfer from equity791/2-€644k
Transfer to equity691/2€310k€232k▼
To other reserves6921€310k€232k▼
Profit to be distributed694/7€100k€644k▲
Return on contributions (dividend)694€100k€644k▲
Social balance
Average headcount (FTE)90874.67.8▲