Balance sheet
Code20222023
Assets
Total assets20/58€86.27M€100.74M▲
Fixed assets21/28€74.34M€90.28M▲
Tangible fixed assets22/27€74.34M€90.28M▲
Land and buildings22€61.36M€58.15M▼
Plant, machinery and equipment23€1k€741▼
Furniture and vehicles24€61k€45k▼
Assets under construction and advance payments27€12.92M€32.09M▲
Current assets29/58€11.93M€10.46M▼
Amounts receivable within one year40/41€2.95M€4.21M▲
Trade receivables40€235k€424k▲
Other amounts receivable41€2.72M€3.78M▲
Current investments50/53€4k€4k=
Other investments51/53€4k€4k=
Cash at bank and in hand54/58€8.78M€6.00M▼
Deferred charges and accrued income490/1€193k€252k▲
Equity and liabilities
Total equity and liabilities10/49€86.27M€100.74M▲
Equity10/15€33.69M€39.36M▲
Contributions10/11€131k€131k=
Capital10€131k€131k=
Issued capital100€133k€133k=
Uncalled capital101€2k€2k=
Reserves13€11.40M€11.41M▲
Non-distributable reserves130/1€1.91M€1.91M=
Legal reserve130€13k€13k=
Reserves not available under the articles1311€1.90M€1.90M=
Tax-exempt reserves132€124k€124k=
Distributable reserves133€9.36M€9.37M▲
Investment grants15€22.16M€27.82M▲
Provisions and deferred taxes16€3.22M€2.14M▼
Provisions for liabilities and charges160/5€2.48M€1.45M▼
Taxes161€265k€265k=
Major repairs and maintenance162€2.22M€1.18M▼
Deferred taxes168€734k€696k▼
Amounts payable17/49€49.37M€59.25M▲
Amounts payable after more than one year17€44.61M€54.10M▲
Financial debts170/4€44.49M€53.99M▲
Credit institutions173€44.49M€53.99M▲
Other amounts payable178/9€127k€112k▼
Amounts payable within one year42/48€4.73M€5.14M▲
Current portion of amounts payable after more than one year42€2.10M€2.35M▲
Trade debts44€1.28M€1.12M▼
Suppliers440/4€1.28M€1.12M▼
Taxes, remuneration and social security45€326k€307k▼
Taxes450/3€2k-
Remuneration and social security454/9€324k€307k▼
Other amounts payable47/48€1.03M€1.36M▲
Accrued charges and deferred income492/3€20k-
Income statement
Code20222023
Operating income70/76A€11.39M€12.33M▲
Turnover70€8.98M€9.87M▲
Other operating income74€2.38M€2.26M▼
Non-recurring operating income76A€36k€195k▲
Operating charges60/66A€11.65M€12.68M▲
Goods for resale, raw materials and consumables60€484k€491k▲
Purchases600/8€484k€491k▲
Services and other goods61€3.75M€4.63M▲
Remuneration, social security and pensions62€3.50M€4.15M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3.35M€3.25M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€12k€13k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-558k€-1.04M▼
Other operating charges640/8€1.10M€1.14M▲
Non-recurring operating charges66A€6k€38k▲
Operating profit (loss)9901€-259k€-350k▼
Financial income75/76B€914k€964k▲
Recurring financial income75€914k€964k▲
Income from current assets751€186k€233k▲
Other financial income752/9€728k€731k▲
Financial charges65/66B€577k€645k▲
Recurring financial charges65€577k€645k▲
Debt charges650€573k€641k▲
Other financial charges652/9€4k€4k▼
Profit (loss) for the period before taxes9903€78k€-32k▼
Transfer from deferred taxes780€39k€39k=
Profit (loss) for the period9904€117k€7k▼
Profit (loss) for the period to be appropriated9905€117k€7k▼
Appropriation of the result
Profit (loss) to be appropriated9906€117k€7k▼
Transfer from equity791/2-€98k
From reserves792-€98k
Transfer to equity691/2€117k€105k▼
To other reserves6921€117k€105k▼
Social balance
Average headcount (FTE)908765.368.9▲