Skip to content

Line	Code	2022	2023	Change	%
Total assets	20/58	€7,157	€7,819	+€662	+9.3%
Current assets	29/58	€7,157	€7,819	+€662	+9.3%
Amounts receivable after more than one year	29	€546	-	-€546
Other amounts receivable	291	€546	-	-€546
Stocks and contracts in progress	3	€2,011	€5,701	+€3,690	+184%
Stocks	30/36	€2,011	€5,701	+€3,690	+184%
Amounts receivable within one year	40/41	€1,092	€1,968	+€876	+80.3%
Other amounts receivable	41	€1,092	€1,968	+€876	+80.3%
Cash at bank and in hand	54/58	€3,509	€150	-€3,358	-95.7%
Total equity and liabilities	10/49	€7,157	€7,819	+€662	+9.3%
Equity	10/15	€7,131	-€4,258	-€11,389
Contributions	10/11	€3,000	€3,000	=	0.0%
Profit (loss) carried forward	14	€4,131	-€7,258	-€11,389
Amounts payable	17/49	€27	€12,078	+€12,051	+45,168%
Amounts payable within one year	42/48	€27	€12,078	+€12,051	+45,168%
Trade debts	44	-	€8,768	+€8,768
Suppliers	440/4	-	€8,768	+€8,768
Taxes, remuneration and social security	45	-	€2,900	+€2,900
Remuneration and social security	454/9	-	€2,900	+€2,900
Other amounts payable	47/48	€27	€410	+€383	+1,436%
Turnover	70	-	€135,112	+€135,112
Goods, raw materials, services and sundry goods	60/61	-	€138,067	+€138,067
Non-recurring operating charges	66A	€2,470	€4,200	+€1,730	+70.0%
Gross operating margin	9900	€6,601	-€2,954	-€9,555
Operating profit (loss)	9901	€4,131	-€7,154	-€11,285
Financial charges	65/66B	-	€34	+€34
Recurring financial charges	65	-	€34	+€34
Profit (loss) for the period before taxes	9903	€4,131	-€7,189	-€11,319
Profit (loss) for the period	9904	€4,131	-€7,189	-€11,319
Profit (loss) for the period to be appropriated	9905	€4,131	-€7,189	-€11,319

JANOJAD: value indication

JANOJAD: value indication

Position among the sector peers

What moved between 2022 and 2023

Largest movements

Change in the result, 2022 to 2023

Derived cash bridge

Value

Indicative value of the equity

Adjusted equity

Capitalised earnings

Your EBITDA multiple

Limits of the indication

Next steps