Balance sheet
Code20232024
Assets
Total assets20/58€109.91M€110.32M▲
Fixed assets21/28€106.59M€108.96M▲
Intangible fixed assets21€3.22M€2.75M▼
Tangible fixed assets22/27€1.02M€3.86M▲
Land and buildings22€57k€52k▼
Plant, machinery and equipment23€359€67▼
Furniture and vehicles24€195k€154k▼
Other tangible fixed assets26€178k€126k▼
Assets under construction and advance payments27€586k€3.53M▲
Financial fixed assets28€102.36M€102.36M=
Affiliated companies280/1€102.36M€102.36M=
Participating interests280€102.36M€102.36M=
Current assets29/58€3.31M€1.36M▼
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€3.29M€1.26M▼
Trade receivables40€3.26M€1.21M▼
Other amounts receivable41€33k€46k▲
Cash at bank and in hand54/58€374€27k▲
Deferred charges and accrued income490/1€23k€74k▲
Equity and liabilities
Total equity and liabilities10/49€109.91M€110.32M▲
Equity10/15€86.95M€86.73M▼
Contributions10/11€6.20M€6.20M=
Capital10€6.20M€6.20M=
Issued capital100€6.20M€6.20M=
Reserves13€5.32M€5.38M▲
Non-distributable reserves130/1€620k€620k=
Legal reserve130€620k€620k=
Tax-exempt reserves132€1.20M€842k▼
Distributable reserves133€3.50M€3.92M▲
Profit (loss) carried forward14€75.44M€75.15M▼
Amounts payable17/49€22.96M€23.59M▲
Amounts payable after more than one year17€11.84M€11.68M▼
Financial debts170/4€11.84M€11.68M▼
Subordinated loans170€11.20M€11.20M=
Credit institutions173€640k€480k▼
Amounts payable within one year42/48€10.43M€10.93M▲
Current portion of amounts payable after more than one year42€2.30M€160k▼
Trade debts44€1.25M€1.49M▲
Suppliers440/4€1.25M€1.49M▲
Taxes, remuneration and social security45€355k€419k▲
Taxes450/3€23k€28k▲
Remuneration and social security454/9€332k€391k▲
Other amounts payable47/48€6.51M€8.86M▲
Accrued charges and deferred income492/3€690k€979k▲
Income statement
Code20232024
Operating income70/76A€7.31M€8.40M▲
Turnover70€7.13M€8.28M▲
Other operating income74€182k€121k▼
Operating charges60/66A€6.95M€8.28M▲
Services and other goods61€4.52M€4.73M▲
Remuneration, social security and pensions62€2.08M€2.67M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€344k€873k▲
Other operating charges640/8€10k€6k▼
Operating profit (loss)9901€356k€118k▼
Financial income75/76B€2.06M€1.19M▼
Recurring financial income75€2.06M€1.19M▼
Income from financial fixed assets750€2.03M€1.13M▼
Income from current assets751€0-
Other financial income752/9€36k€59k▲
Financial charges65/66B€993k€1.52M▲
Recurring financial charges65€993k€1.52M▲
Debt charges650€940k€1.48M▲
Other financial charges652/9€52k€40k▼
Non-recurring financial charges66B€1€0▼
Profit (loss) for the period before taxes9903€1.43M€-215k▼
Income taxes67/77€2k€2k▲
Taxes670/3€2k€2k▲
Tax adjustments and reversals of tax provisions77€49€0▼
Profit (loss) for the period9904€1.43M€-218k▼
Transfer from tax-exempt reserves789€801k€356k▼
Transfer to tax-exempt reserves689€0-
Profit (loss) for the period to be appropriated9905€2.23M€138k▼
Appropriation of the result
Profit (loss) to be appropriated9906€76.24M€75.57M▼
Profit (loss) brought forward from the previous period14P€74.01M€75.44M▲
Transfer to equity691/2€801k€421k▼
To other reserves6921€801k€421k▼
Social balance
Average headcount (FTE)908720.326.9▲