Skip to content

Line	Code	2024	2025	Change	%
Total assets	20/58	€1,416,939	€1,419,971	+€3,032	+0.2%
Fixed assets	21/28	€1,412,500	€1,412,500	=	0.0%
Tangible fixed assets	22/27	€1,412,500	€1,412,500	=	0.0%
Land and buildings	22	€1,412,500	€1,412,500	=	0.0%
Current assets	29/58	€4,439	€7,471	+€3,032	+68.3%
Amounts receivable within one year	40/41	-	€2,908	+€2,908
Trade receivables	40	-	€2,688	+€2,688
Other amounts receivable	41	-	€221	+€221
Cash at bank and in hand	54/58	€4,439	€4,563	+€123	+2.8%
Total equity and liabilities	10/49	€1,416,939	€1,419,971	+€3,032	+0.2%
Equity	10/15	€1,411,939	€11,658	-€1.4m	-99.2%
Contributions	10/11	€1,418,500	€18,500	-€1.4m	-98.7%
Profit (loss) carried forward	14	-€6,561	-€6,842	-€281	-4.3%
Amounts payable	17/49	€5,000	€1,408,313	+€1.4m	+28,066%
Amounts payable within one year	42/48	€5,000	€1,408,313	+€1.4m	+28,066%
Trade debts	44	-	€625	+€625
Suppliers	440/4	-	€625	+€625
Other amounts payable	47/48	€5,000	€1,407,688	+€1.4m	+28,054%
Operating income	70/76A	-	€2,816	+€2,816
Other operating income	74	-	€2,816	+€2,816
Operating charges	60/66A	-	€3,054	+€3,054
Services and other goods	61	-	€1,513	+€1,513
Other operating charges	640/8	€1,334	€1,542	+€208	+15.6%
Gross operating margin	9900	€2,176	-	-€2,176
Operating profit (loss)	9901	€843	-€238	-€1,081
Financial charges	65/66B	€47	€43	-€4	-7.6%
Recurring financial charges	65	€47	€43	-€4	-7.6%
Other financial charges	652/9	-	€43	+€43
Profit (loss) for the period before taxes	9903	€796	-€281	-€1,078
Profit (loss) for the period	9904	€796	-€281	-€1,078
Profit (loss) for the period to be appropriated	9905	€796	-€281	-€1,078

DALIMAR: value indication

DALIMAR: 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