Skip to content

Akkaya 61: value indication

Line	Code	2023	2024	Change	%
Total assets	20/58	€114,456	€12,421	-€102,035	-89.1%
Fixed assets	21/28	€56,254	-	-€56,254
Tangible fixed assets	22/27	€56,254	-	-€56,254
Plant, machinery and equipment	23	€22,692	-	-€22,692
Furniture and vehicles	24	€16,153	-	-€16,153
Other tangible fixed assets	26	€17,409	-	-€17,409
Current assets	29/58	€58,203	€12,421	-€45,781	-78.7%
Stocks and contracts in progress	3	€8,298	-	-€8,298
Stocks	30/36	€8,298	-	-€8,298
Amounts receivable within one year	40/41	€44,059	€12,412	-€31,647	-71.8%
Trade receivables	40	€39,283	€12,000	-€27,283	-69.5%
Other amounts receivable	41	€4,776	€412	-€4,365	-91.4%
Cash at bank and in hand	54/58	€5,846	€10	-€5,836	-99.8%
Total equity and liabilities	10/49	€114,456	€12,421	-€102,035	-89.1%
Equity	10/15	€45,699	-€9,945	-€55,644
Contributions	10/11	€18,600	€18,600	=	0.0%
Reserves	13	€1,860	€1,860	=	0.0%
Non-distributable reserves	130/1	€1,860	€1,860	=	0.0%
Reserves not available under the articles	1311	€1,860	€1,860	=	0.0%
Profit (loss) carried forward	14	€25,239	-€30,405	-€55,644
Amounts payable	17/49	€68,758	€22,366	-€46,391	-67.5%
Amounts payable within one year	42/48	€68,758	€22,366	-€46,391	-67.5%
Trade debts	44	€58,785	€13,260	-€45,525	-77.4%
Suppliers	440/4	€58,785	€13,260	-€45,525	-77.4%
Taxes, remuneration and social security	45	€9,083	€2,478	-€6,604	-72.7%
Taxes	450/3	€3,197	€691	-€2,506	-78.4%
Remuneration and social security	454/9	€5,886	€1,787	-€4,098	-69.6%
Other amounts payable	47/48	€890	€6,628	+€5,738	+645%
Non-recurring operating income	76A	-	€4,485	+€4,485
Remuneration, social security and pensions	62	€9,296	€1,550	-€7,746	-83.3%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€5,669	-	-€5,669
Other operating charges	640/8	€2,107	€1,451	-€656	-31.1%
Non-recurring operating charges	66A	-	€28,739	+€28,739
Gross operating margin	9900	€13,188	-€22,871	-€36,059
Operating profit (loss)	9901	-€3,884	-€54,611	-€50,727	-1,306%
Financial income	75/76B	€664	€2	-€662	-99.7%
Recurring financial income	75	€664	€2	-€662	-99.7%
Financial charges	65/66B	€1,441	€965	-€476	-33.0%
Recurring financial charges	65	€1,441	€965	-€476	-33.0%
Profit (loss) for the period before taxes	9903	-€4,661	-€55,574	-€50,914	-1,092%
Income taxes	67/77	€401	€69	-€332	-82.7%
Profit (loss) for the period	9904	-€5,062	-€55,644	-€50,582	-999%
Profit (loss) for the period to be appropriated	9905	-€5,062	-€55,644	-€50,582	-999%

Akkaya 61: value indication

Akkaya 61: value indication

Position among the sector peers

What moved between 2023 and 2024

Largest movements

Change in the result, 2023 to 2024

Derived cash bridge

Value

Indicative value of the equity

Adjusted equity

Capitalised earnings

Your EBITDA multiple

Limits of the indication

Next steps