Skip to content

Ferco BW: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€76,892	€10,646	-€66,246	-86.2%
Fixed assets	21/28	€11,250	-	-€11,250
Tangible fixed assets	22/27	€11,250	-	-€11,250
Plant, machinery and equipment	23	€1,165	-	-€1,165
Other tangible fixed assets	26	€10,085	-	-€10,085
Current assets	29/58	€65,642	€10,646	-€54,996	-83.8%
Amounts receivable within one year	40/41	€46,812	€6,972	-€39,840	-85.1%
Trade receivables	40	€27,887	-	-€27,887
Other amounts receivable	41	€18,925	€6,972	-€11,953	-63.2%
Cash at bank and in hand	54/58	€18,430	€895	-€17,535	-95.1%
Deferred charges and accrued income	490/1	€400	€2,780	+€2,380	+595%
Total equity and liabilities	10/49	€76,892	€10,646	-€66,246	-86.2%
Equity	10/15	€14,962	€5,775	-€9,188	-61.4%
Contributions	10/11	€18,600	€18,600	=	0.0%
Capital	10	€18,600	-	-€18,600
Issued capital	100	€18,600	-	-€18,600
Reserves	13	€2,171	€2,171	=	0.0%
Non-distributable reserves	130/1	€1,860	€1,860	=	0.0%
Legal reserve	130	€1,860	-	-€1,860
Reserves not available under the articles	1311	-	€1,860	+€1,860
Distributable reserves	133	€311	€311	=	0.0%
Profit (loss) carried forward	14	-€5,808	-€14,996	-€9,188	-158%
Amounts payable	17/49	€61,930	€4,872	-€57,058	-92.1%
Amounts payable within one year	42/48	€61,930	€4,872	-€57,058	-92.1%
Financial debts	43	€35	-	-€35
Credit institutions	430/8	€35	-	-€35
Trade debts	44	€42,650	€1,145	-€41,505	-97.3%
Suppliers	440/4	€42,650	€1,145	-€41,505	-97.3%
Taxes, remuneration and social security	45	€13,278	-	-€13,278
Taxes	450/3	€2,354	-	-€2,354
Remuneration and social security	454/9	€10,924	-	-€10,924
Other amounts payable	47/48	€5,967	€3,727	-€2,240	-37.5%
Remuneration, social security and pensions	62	€99,414	€29,087	-€70,326	-70.7%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€5,257	-	-€5,257
Other operating charges	640/8	€2,081	€747	-€1,334	-64.1%
Non-recurring operating charges	66A	-	€12,823	+€12,823
Gross operating margin	9900	€100,871	€33,885	-€66,986	-66.4%
Operating profit (loss)	9901	-€5,881	-€8,773	-€2,892	-49.2%
Financial income	75/76B	€162	-	-€162
Recurring financial income	75	€162	-	-€162
Financial charges	65/66B	€90	€415	+€325	+363%
Recurring financial charges	65	€90	€415	+€325	+363%
Profit (loss) for the period before taxes	9903	-€5,808	-€9,188	-€3,380	-58.2%
Profit (loss) for the period	9904	-€5,808	-€9,188	-€3,380	-58.2%
Profit (loss) for the period to be appropriated	9905	-€5,808	-€9,188	-€3,380	-58.2%

Ferco BW: value indication

Ferco BW: 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