Skip to content

DRIVER LAB: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€15,574	€12,197	-€3,377	-21.7%
Fixed assets	21/28	€15,000	€12,000	-€3,000	-20.0%
Intangible fixed assets	21	-	€12,000	+€12,000
Tangible fixed assets	22/27	€15,000	-	-€15,000
Assets under construction and advance payments	27	€15,000	-	-€15,000
Current assets	29/58	€574	€197	-€377	-65.7%
Amounts receivable within one year	40/41	€528	€76	-€452	-85.6%
Other amounts receivable	41	€528	€76	-€452	-85.6%
Cash at bank and in hand	54/58	€47	€121	+€75	+161%
Total equity and liabilities	10/49	€15,574	€12,197	-€3,377	-21.7%
Equity	10/15	-€10,895	-€15,314	-€4,419	-40.6%
Contributions	10/11	€3,000	€3,000	=	0.0%
Profit (loss) carried forward	14	-€13,895	-€18,314	-€4,419	-31.8%
Amounts payable	17/49	€26,469	€27,511	+€1,042	+3.9%
Amounts payable within one year	42/48	€25,869	€26,911	+€1,042	+4.0%
Trade debts	44	€894	€436	-€458	-51.2%
Suppliers	440/4	€894	€436	-€458	-51.2%
Other amounts payable	47/48	€24,975	€26,475	+€1,500	+6.0%
Accrued charges and deferred income	492/3	€600	€600	=	0.0%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	-	€3,000	+€3,000
Other operating charges	640/8	€387	-	-€387
Gross operating margin	9900	-€2,632	-€1,294	+€1,338	+50.8%
Operating profit (loss)	9901	-€3,019	-€4,294	-€1,274	-42.2%
Financial charges	65/66B	€199	€125	-€74	-37.0%
Recurring financial charges	65	€199	€125	-€74	-37.0%
Profit (loss) for the period before taxes	9903	-€3,218	-€4,419	-€1,201	-37.3%
Profit (loss) for the period	9904	-€3,218	-€4,419	-€1,201	-37.3%
Profit (loss) for the period to be appropriated	9905	-€3,218	-€4,419	-€1,201	-37.3%

DRIVER LAB: value indication

DRIVER LAB: 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