| Year | Revenue | Inventory changes | Long-term investment expenses | Other operating income (by nature) | Material expenses | Labour expenses | Depreciation | Cost of goods sold | Gross profit | Selling expenses | Administrative expenses | Other operating income (by function) | Other operating expenses | Profit from equity investments | Other long-term investment income | Interest income | Investment revaluation | Interest expenses | Extraordinary income | Extraordinary expenses | Profit before taxes | Income tax provisions | Profit after taxes | Other taxes | Extraordinary dividends | Net profit |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 20 000 € | - | - | - | - | - | - | 88 864 € | -68 864 € | 20 042 € | 10 949 € | 8492 € | 9 € | 105 000 € | 0 € | 0 € | - | 0 € | - | - | 13 628 € | 0 € | 13 628 € | - | 0 € | 13 628 € |
| 2023 | 20 000 € | - | - | - | - | - | - | 112 340 € | -92 340 € | 22 015 € | 9475 € | 292 € | 0 € | 85 000 € | 0 € | 0 € | - | 33 € | - | - | -38 571 € | 0 € | -38 571 € | - | 0 € | -38 571 € |
| Year | Assets | Assets | Liabilities | Equity | Total liabilities & equity | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash | Securities | Receivables | Inventories | Total current assets | Investments | Intangible assets | Fixed assets | Total non-current assets | Total assets | Future housing repairs | Current liabilities | Non-current liabilities | Provisions | Capital | Total equity | ||
| 2024 | 105 317 € | 0 € | 3875 € | 0 € | 109 192 € | 488 445 € | 30 875 € | 21 600 € | 540 920 € | 650 112 € | - | 59 461 € | 0 € | 0 € | 590 651 € | 650 112 € | 650 112 € |
| 2023 | 100 812 € | 0 € | 3634 € | 0 € | 104 446 € | 488 445 € | 36 575 € | 5606 € | 530 626 € | 635 072 € | - | 58 049 € | 0 € | 0 € | 577 023 € | 635 072 € | 635 072 € |
| Year | Operating cash flow | Investing cash flow | Financing cash flow | Net cash change |
|---|---|---|---|---|
| 2024 | Not available | |||
| 2023 | Not available | |||
Year | Total taxes | Change | Income tax | Social tax | Employees |
|---|---|---|---|---|---|
| 2024 | 34 530 € | 25.2% | 11 940 € | 22 580 € | 3-25% |
| 2023 | 46 170 € | 12.9% | 15 950 € | 30 200 € | 4+33% |
| 2022 | 53 010 € | - | 18 130 € | 34 610 € | 3 |