Skip to content

CDLR SPRL: value indication

Line	Code	2023	2024	Change	%
Total assets	20/58	€310,452	€294,807	-€15,645	-5.0%
Fixed assets	21/28	€308,338	€290,672	-€17,666	-5.7%
Tangible fixed assets	22/27	€308,338	€290,672	-€17,666	-5.7%
Land and buildings	22	€308,338	€290,672	-€17,666	-5.7%
Plant, machinery and equipment	23	€0	-	=
Current assets	29/58	€2,114	€4,135	+€2,021	+95.6%
Cash at bank and in hand	54/58	€1,218	€4,135	+€2,918	+240%
Deferred charges and accrued income	490/1	€896	-	-€896
Total equity and liabilities	10/49	€310,452	€294,807	-€15,645	-5.0%
Equity	10/15	€63,106	€77,555	+€14,449	+22.9%
Contributions	10/11	€18,600	€18,600	=	0.0%
Capital	10	€18,600	€18,600	=	0.0%
Issued capital	100	€18,600	€18,600	=	0.0%
Reserves	13	€26,860	€26,860	=	0.0%
Non-distributable reserves	130/1	€1,860	€1,860	=	0.0%
Legal reserve	130	€1,860	€1,860	=	0.0%
Distributable reserves	133	€25,000	€25,000	=	0.0%
Profit (loss) carried forward	14	€17,646	€32,095	+€14,449	+81.9%
Amounts payable	17/49	€247,346	€217,252	-€30,094	-12.2%
Amounts payable after more than one year	17	€146,025	€116,130	-€29,895	-20.5%
Financial debts	170/4	€146,025	€116,130	-€29,895	-20.5%
Amounts payable within one year	42/48	€101,321	€101,122	-€199	-0.2%
Current portion of amounts payable after more than one year	42	€28,657	€29,895	+€1,237	+4.3%
Trade debts	44	€7,400	€2,500	-€4,900	-66.2%
Suppliers	440/4	€7,400	€2,500	-€4,900	-66.2%
Taxes, remuneration and social security	45	€7,004	€3,620	-€3,384	-48.3%
Taxes	450/3	€7,004	€3,620	-€3,384	-48.3%
Other amounts payable	47/48	€58,260	€65,108	+€6,848	+11.8%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€18,622	€17,666	-€956	-5.1%
Other operating charges	640/8	€9,504	€1,904	-€7,600	-80.0%
Gross operating margin	9900	€36,532	€45,205	+€8,674	+23.7%
Operating profit (loss)	9901	€8,406	€25,635	+€17,230	+205%
Financial charges	65/66B	€9,070	€8,186	-€883	-9.7%
Recurring financial charges	65	€9,070	€8,186	-€883	-9.7%
Profit (loss) for the period before taxes	9903	-€664	€17,449	+€18,113
Income taxes	67/77	-	€3,000	+€3,000
Profit (loss) for the period	9904	-€664	€14,449	+€15,113
Profit (loss) for the period to be appropriated	9905	-€664	€14,449	+€15,113

CDLR SPRL: value indication

CDLR SPRL: 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