Skip to content

BRUSERVICES: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€513,984	€572,990	+€59,006	+11.5%
Current assets	29/58	€513,984	€572,990	+€59,006	+11.5%
Amounts receivable within one year	40/41	€511,712	€512,961	+€1,248	+0.2%
Trade receivables	40	€6,926	€12,160	+€5,234	+75.6%
Other amounts receivable	41	€504,786	€500,800	-€3,986	-0.8%
Cash at bank and in hand	54/58	€2,272	€60,029	+€57,757	+2,542%
Total equity and liabilities	10/49	€513,984	€572,990	+€59,006	+11.5%
Equity	10/15	-€2,207,510	-€1,540,933	+€666,578	+30.2%
Contributions	10/11	€9,933,082	€9,933,082	=	0.0%
Capital	10	€9,933,082	€9,933,082	=	0.0%
Issued capital	100	€9,933,082	€9,933,082	=	0.0%
Reserves	13	€50	€50	=	0.0%
Non-distributable reserves	130/1	€50	€50	=	0.0%
Legal reserve	130	€50	€50	=	0.0%
Profit (loss) carried forward	14	-€12,140,642	-€11,474,064	+€666,578	+5.5%
Amounts payable	17/49	€2,721,494	€2,113,923	-€607,572	-22.3%
Amounts payable after more than one year	17	€2,360,000	€2,110,000	-€250,000	-10.6%
Financial debts	170/4	€2,360,000	€2,110,000	-€250,000	-10.6%
Other loans	174	€2,360,000	€2,110,000	-€250,000	-10.6%
Amounts payable within one year	42/48	€240,916	€3,923	-€236,994	-98.4%
Trade debts	44	€11,023	€3,923	-€7,100	-64.4%
Suppliers	440/4	€11,023	€3,923	-€7,100	-64.4%
Other amounts payable	47/48	€229,894	-	-€229,894
Accrued charges and deferred income	492/3	€120,578	-	-€120,578
Operating income	70/76A	€6,769	€678,672	+€671,902	+9,926%
Turnover	70	€6,710	-	-€6,710
Other operating income	74	-	€5,234	+€5,234
Non-recurring operating income	76A	€59	€673,438	+€673,379	+1,144,423%
Operating charges	60/66A	€185,886	€11,856	-€174,031	-93.6%
Goods for resale, raw materials and consumables	60	€3,868	-	-€3,868
Purchases	600/8	€3,868	-	-€3,868
Services and other goods	61	€19,708	€9,338	-€10,370	-52.6%
Other operating charges	640/8	€2,785	€2,518	-€267	-9.6%
Non-recurring operating charges	66A	€159,526	-	-€159,526
Operating profit (loss)	9901	-€179,117	€666,816	+€845,933
Financial income	75/76B	-	€0	+€0
Recurring financial income	75	-	€0	+€0
Income from current assets	751	-	€0	+€0
Financial charges	65/66B	€120,664	€239	-€120,425	-99.8%
Recurring financial charges	65	€120,664	€239	-€120,425	-99.8%
Debt charges	650	€120,563	-	-€120,563
Other financial charges	652/9	€102	€239	+€137	+135%
Profit (loss) for the period before taxes	9903	-€299,782	€666,578	+€966,359
Profit (loss) for the period	9904	-€299,782	€666,578	+€966,359
Profit (loss) for the period to be appropriated	9905	-€299,782	€666,578	+€966,359

BRUSERVICES: value indication

BRUSERVICES: value indication

Position among the sector peers

What moved between 2024 and 2025

Largest movements

Change in the result, 2024 to 2025

Derived cash bridge

Value

Indicative value of the equity

Adjusted equity

Capitalised earnings

Your EBITDA multiple

Limits of the indication

Next steps