Skip to content

BSJourdan: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€176,725	€346,924	+€170,199	+96.3%
Fixed assets	21/28	€33,688	€98,313	+€64,625	+192%
Tangible fixed assets	22/27	€33,688	€98,313	+€64,625	+192%
Plant, machinery and equipment	23	€977	€12,414	+€11,437	+1,171%
Furniture and vehicles	24	€32,712	€66,444	+€33,732	+103%
Other tangible fixed assets	26	-	€19,456	+€19,456
Current assets	29/58	€143,037	€248,610	+€105,573	+73.8%
Amounts receivable after more than one year	29	-	€56,827	+€56,827
Other amounts receivable	291	-	€56,827	+€56,827
Stocks and contracts in progress	3	€98,500	€149,625	+€51,125	+51.9%
Stocks	30/36	€98,500	€149,625	+€51,125	+51.9%
Amounts receivable within one year	40/41	€30,493	€19,563	-€10,931	-35.8%
Trade receivables	40	€3,265	-	-€3,265
Other amounts receivable	41	€27,228	€19,563	-€7,666	-28.2%
Cash at bank and in hand	54/58	€13,643	€22,596	+€8,953	+65.6%
Deferred charges and accrued income	490/1	€401	-	-€401
Total equity and liabilities	10/49	€176,725	€346,924	+€170,199	+96.3%
Equity	10/15	€17,109	-€48,614	-€65,723
Profit (loss) carried forward	14	€17,109	-€48,614	-€65,723
Amounts payable	17/49	€159,616	€395,538	+€235,922	+148%
Amounts payable after more than one year	17	€3,162	€4,081	+€919	+29.1%
Other amounts payable	178/9	€3,162	€4,081	+€919	+29.1%
Amounts payable within one year	42/48	€126,454	€351,457	+€225,003	+178%
Financial debts	43	-	€15,711	+€15,711
Credit institutions	430/8	-	€15,711	+€15,711
Trade debts	44	€91,000	€222,638	+€131,638	+145%
Suppliers	440/4	€91,000	€222,638	+€131,638	+145%
Taxes, remuneration and social security	45	€35,454	€113,108	+€77,654	+219%
Taxes	450/3	€6,000	€42,835	+€36,835	+614%
Remuneration and social security	454/9	€29,454	€70,273	+€40,819	+139%
Accrued charges and deferred income	492/3	€30,000	€40,000	+€10,000	+33.3%
Remuneration, social security and pensions	62	€426,180	€522,167	+€95,987	+22.5%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€10,095	€25,177	+€15,082	+149%
Other operating charges	640/8	€12,327	€2,669	-€9,658	-78.3%
Gross operating margin	9900	€490,044	€525,334	+€35,290	+7.2%
Operating profit (loss)	9901	€41,442	-€24,679	-€66,120
Financial income	75/76B	€49	€19	-€30	-61.3%
Recurring financial income	75	€49	€19	-€30	-61.3%
Financial charges	65/66B	€18,382	€41,344	+€22,962	+125%
Recurring financial charges	65	€18,382	€41,344	+€22,962	+125%
Profit (loss) for the period before taxes	9903	€23,109	-€66,003	-€89,112
Income taxes	67/77	€6,000	-€280	-€6,280
Profit (loss) for the period	9904	€17,109	-€65,723	-€82,832
Profit (loss) for the period to be appropriated	9905	€17,109	-€65,723	-€82,832

BSJourdan: value indication

BSJourdan: 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