Skip to content

Line	Code	2024	2025	Change	%
Total assets	20/58	€201,553	€41,407	-€160,146	-79.5%
Fixed assets	21/28	€196,302	€2,798	-€193,505	-98.6%
Tangible fixed assets	22/27	€196,302	€2,798	-€193,505	-98.6%
Land and buildings	22	€168,203	-	-€168,203
Furniture and vehicles	24	€3,988	€2,798	-€1,190	-29.8%
Other tangible fixed assets	26	€24,112	-	-€24,112
Current assets	29/58	€5,251	€38,609	+€33,359	+635%
Amounts receivable within one year	40/41	€3,157	€7,200	+€4,042	+128%
Trade receivables	40	€3,157	€2,631	-€526	-16.7%
Other amounts receivable	41	-	€4,569	+€4,569
Cash at bank and in hand	54/58	€2,093	€31,258	+€29,165	+1,393%
Deferred charges and accrued income	490/1	-	€151	+€151
Total equity and liabilities	10/49	€201,553	€41,407	-€160,146	-79.5%
Equity	10/15	-€7,417	€27,079	+€34,496
Contributions	10/11	€6,200	€6,200	=	0.0%
Capital	10	€6,200	€6,200	=	0.0%
Issued capital	100	€18,600	€18,600	=	0.0%
Uncalled capital	101	€12,400	€12,400	=	0.0%
Reserves	13	€1,860	€1,860	=	0.0%
Non-distributable reserves	130/1	€1,860	€1,860	=	0.0%
Legal reserve	130	€1,860	€1,860	=	0.0%
Profit (loss) carried forward	14	-€15,477	€19,019	+€34,496
Amounts payable	17/49	€208,970	€14,328	-€194,642	-93.1%
Amounts payable after more than one year	17	€125,823	-	-€125,823
Financial debts	170/4	€125,823	-	-€125,823
Amounts payable within one year	42/48	€83,147	€14,328	-€68,819	-82.8%
Current portion of amounts payable after more than one year	42	€17,649	-	-€17,649
Trade debts	44	€3,089	€323	-€2,766	-89.5%
Suppliers	440/4	€3,089	€323	-€2,766	-89.5%
Taxes, remuneration and social security	45	€4,161	-	-€4,161
Taxes	450/3	€4,161	-	-€4,161
Other amounts payable	47/48	€58,248	€14,005	-€44,243	-76.0%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€13,435	€1,190	-€12,245	-91.1%
Other operating charges	640/8	€3,787	€1,648	-€2,139	-56.5%
Gross operating margin	9900	-€10,298	€40,527	+€50,825
Operating profit (loss)	9901	-€27,520	€37,689	+€65,209
Financial income	75/76B	-	€22	+€22
Recurring financial income	75	-	€22	+€22
Financial charges	65/66B	€3,666	€3,215	-€451	-12.3%
Recurring financial charges	65	€3,666	€3,215	-€451	-12.3%
Profit (loss) for the period before taxes	9903	-€31,186	€34,496	+€65,682
Profit (loss) for the period	9904	-€31,186	€34,496	+€65,682
Profit (loss) for the period to be appropriated	9905	-€31,186	€34,496	+€65,682

GPV: value indication

GPV: 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