Balance sheet
Code20242025
Assets
Total assets20/58€35.20M€34.04M▼
Fixed assets21/28€24.26M€24.44M▲
Intangible fixed assets21€54k€44k▼
Tangible fixed assets22/27€8.23M€8.65M▲
Land and buildings22€7.85M€8.08M▲
Plant, machinery and equipment23€311k€164k▼
Furniture and vehicles24€64k€150k▲
Assets under construction and advance payments27-€251k
Financial fixed assets28€15.97M€15.75M▼
Affiliated companies280/1€15.96M€15.74M▼
Participating interests280€13.89M€13.89M=
Amounts receivable281€2.07M€1.84M▼
Other financial fixed assets284/8€12k€12k▲
Shares284€750€750=
Amounts receivable and cash guarantees285/8€11k€11k▲
Current assets29/58€10.94M€9.60M▼
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€9.49M€8.15M▼
Trade receivables40€669k€534k▼
Other amounts receivable41€8.82M€7.62M▼
Current investments50/53€7k€7k▲
Other investments51/53€7k€7k▲
Cash at bank and in hand54/58€1.40M€1.40M▲
Deferred charges and accrued income490/1€48k€41k▼
Equity and liabilities
Total equity and liabilities10/49€35.20M€34.04M▼
Equity10/15€18.21M€19.03M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€3.89M€3.89M=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Distributable reserves133€3.88M€3.88M=
Profit (loss) carried forward14€14.26M€15.09M▲
Provisions and deferred taxes16€0-
Provisions for liabilities and charges160/5€0-
Major repairs and maintenance162€0-
Amounts payable17/49€16.99M€15.01M▼
Amounts payable after more than one year17€954k€680k▼
Financial debts170/4€954k€680k▼
Credit institutions173€954k€680k▼
Amounts payable within one year42/48€16.03M€14.32M▼
Current portion of amounts payable after more than one year42€272k€273k▲
Financial debts43€2.75M€0▼
Credit institutions430/8€2.75M€0▼
Trade debts44€276k€1.08M▲
Suppliers440/4€276k€1.08M▲
Taxes, remuneration and social security45€572k€409k▼
Taxes450/3€455k€286k▼
Remuneration and social security454/9€116k€123k▲
Other amounts payable47/48€12.16M€12.56M▲
Accrued charges and deferred income492/3€4k€11k▲
Income statement
Code20242025
Operating income70/76A€4.44M€4.68M▲
Turnover70€4.20M€2.79M▼
Other operating income74€240k€1.84M▲
Non-recurring operating income76A€0€44k▲
Operating charges60/66A€3.57M€3.42M▼
Goods for resale, raw materials and consumables60€130k€0▼
Purchases600/8€130k€0▼
Services and other goods61€1.28M€2.18M▲
Remuneration, social security and pensions62€802k€799k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€332k€364k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€1.00M€0▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-130k€0▲
Other operating charges640/8€161k€72k▼
Non-recurring operating charges66A€0-
Operating profit (loss)9901€868k€1.26M▲
Financial income75/76B€212k€332k▲
Recurring financial income75€212k€332k▲
Income from financial fixed assets750€166€160▼
Income from current assets751€208k€331k▲
Other financial income752/9€4k€81▼
Non-recurring financial income76B€0-
Financial charges65/66B€825k€462k▼
Recurring financial charges65€375k€462k▲
Debt charges650€362k€436k▲
Other financial charges652/9€12k€26k▲
Non-recurring financial charges66B€450k€0▼
Profit (loss) for the period before taxes9903€255k€1.13M▲
Income taxes67/77€12k€303k▲
Taxes670/3€205k€303k▲
Tax adjustments and reversals of tax provisions77€193k€0▼
Profit (loss) for the period9904€243k€827k▲
Transfer from tax-exempt reserves789€0-
Profit (loss) for the period to be appropriated9905€243k€827k▲
Appropriation of the result
Profit (loss) to be appropriated9906€14.99M€15.09M▲
Profit (loss) brought forward from the previous period14P€14.74M€14.26M▼
Profit to be distributed694/7€728k€0▼
Return on contributions (dividend)694€728k€0▼
Social balance
Average headcount (FTE)908711.211.8▲