Skip to content

GRENACHE: value indication

Line	Code	2023	2024	Change	%
Total assets	20/58	€1,659,577	€1,728,774	+€69,197	+4.2%
Fixed assets	21/28	€163,415	€127,574	-€35,840	-21.9%
Tangible fixed assets	22/27	€163,415	€127,574	-€35,840	-21.9%
Land and buildings	22	€131,376	€96,424	-€34,952	-26.6%
Plant, machinery and equipment	23	€32,039	€31,151	-€888	-2.8%
Current assets	29/58	€1,496,162	€1,601,200	+€105,038	+7.0%
Stocks and contracts in progress	3	€1,102,441	€1,071,611	-€30,830	-2.8%
Stocks	30/36	€1,102,441	€1,071,611	-€30,830	-2.8%
Amounts receivable within one year	40/41	€354,939	€275,457	-€79,483	-22.4%
Trade receivables	40	€316,939	€237,352	-€79,587	-25.1%
Other amounts receivable	41	€38,000	€38,104	+€104	+0.3%
Cash at bank and in hand	54/58	€38,782	€165,624	+€126,842	+327%
Deferred charges and accrued income	490/1	-	€88,508	+€88,508
Total equity and liabilities	10/49	€1,659,577	€1,728,774	+€69,197	+4.2%
Equity	10/15	€171,137	€119,805	-€51,332	-30.0%
Contributions	10/11	€514,426	€514,426	=	0.0%
Reserves	13	€20,494	€20,494	=	0.0%
Tax-exempt reserves	132	€20,494	€20,494	=	0.0%
Profit (loss) carried forward	14	-€363,783	-€415,116	-€51,332	-14.1%
Provisions and deferred taxes	16	€10,553	€10,553	=	0.0%
Deferred taxes	168	€10,553	€10,553	=	0.0%
Amounts payable	17/49	€1,477,887	€1,598,416	+€120,530	+8.2%
Amounts payable after more than one year	17	-	€6	+€6
Other amounts payable	178/9	-	€6	+€6
Amounts payable within one year	42/48	€1,475,594	€1,598,411	+€122,817	+8.3%
Trade debts	44	€166,571	€954,949	+€788,378	+473%
Suppliers	440/4	€166,571	€954,949	+€788,378	+473%
Taxes, remuneration and social security	45	€953	-	-€953
Taxes	450/3	€953	-	-€953
Other amounts payable	47/48	€1,308,069	€643,462	-€664,607	-50.8%
Accrued charges and deferred income	492/3	€2,293	-	-€2,293
Turnover	70	€1,252,920	€106,002,330	+€104.7m	+8,360%
Goods, raw materials, services and sundry goods	60/61	€1,144,894	-	-€1.1m
Remuneration, social security and pensions	62	€36,377	€422	-€35,955	-98.8%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€87,381	€60,840	-€26,541	-30.4%
Other operating charges	640/8	€32,537	€4,022	-€28,515	-87.6%
Gross operating margin	9900	€108,027	€10,402	-€97,625	-90.4%
Operating profit (loss)	9901	-€48,268	-€54,883	-€6,615	-13.7%
Financial income	75/76B	€10,936	€4,845	-€6,090	-55.7%
Recurring financial income	75	€1,016	€455	-€561	-55.2%
Non-recurring financial income	76B	€9,919	€4,390	-€5,529	-55.7%
Financial charges	65/66B	€4,532	€1,295	-€3,238	-71.4%
Recurring financial charges	65	€4,532	€1,295	-€3,238	-71.4%
Profit (loss) for the period before taxes	9903	-€41,865	-€51,332	-€9,467	-22.6%
Transfer from deferred taxes	780	€13,943	-	-€13,943
Income taxes	67/77	-€7,361	-	+€7,361
Profit (loss) for the period	9904	-€20,561	-€51,332	-€30,771	-150%
Transfer from tax-exempt reserves	789	€27,077	-	-€27,077
Profit (loss) for the period to be appropriated	9905	€6,516	-€51,332	-€57,848

GRENACHE: value indication

GRENACHE: 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