Skip to content

JARDIN ART: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€97,483	€126,132	+€28,650	+29.4%
Fixed assets	21/28	€65,038	€85,948	+€20,910	+32.2%
Tangible fixed assets	22/27	€64,098	€85,008	+€20,910	+32.6%
Plant, machinery and equipment	23	€63,850	€52,673	-€11,177	-17.5%
Furniture and vehicles	24	€248	€32,335	+€32,087	+12,928%
Financial fixed assets	28	€940	€940	=	0.0%
Current assets	29/58	€32,444	€40,184	+€7,739	+23.9%
Stocks and contracts in progress	3	-	€5,743	+€5,743
Stocks	30/36	-	€5,743	+€5,743
Amounts receivable within one year	40/41	€11,978	€14,042	+€2,064	+17.2%
Trade receivables	40	€4,416	€3,267	-€1,150	-26.0%
Other amounts receivable	41	€7,561	€10,775	+€3,214	+42.5%
Current investments	50/53	€2,721	€2,721	=	0.0%
Cash at bank and in hand	54/58	€17,746	€17,678	-€68	-0.4%
Total equity and liabilities	10/49	€97,483	€126,132	+€28,650	+29.4%
Equity	10/15	€26,020	€14,445	-€11,574	-44.5%
Contributions	10/11	€18,592	€18,592	=	0.0%
Reserves	13	€1,859	€1,859	=	0.0%
Non-distributable reserves	130/1	€1,859	€1,859	=	0.0%
Reserves not available under the articles	1311	€1,859	€1,859	=	0.0%
Profit (loss) carried forward	14	€5,568	-€6,006	-€11,574
Amounts payable	17/49	€71,463	€111,687	+€40,224	+56.3%
Amounts payable within one year	42/48	€71,463	€111,687	+€40,224	+56.3%
Trade debts	44	€26,507	€79,178	+€52,670	+199%
Suppliers	440/4	€26,507	€79,178	+€52,670	+199%
Taxes, remuneration and social security	45	€3,400	-	-€3,400
Taxes	450/3	€950	-	-€950
Remuneration and social security	454/9	€2,450	-	-€2,450
Other amounts payable	47/48	€41,555	€32,509	-€9,046	-21.8%
Turnover	70	€101,006	€92,248	-€8,758	-8.7%
Non-recurring operating income	76A	€109	€2,309	+€2,201	+2,020%
Goods, raw materials, services and sundry goods	60/61	€71,088	€85,838	+€14,750	+20.7%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€11,751	€16,633	+€4,882	+41.5%
Other operating charges	640/8	€2,874	€3,238	+€363	+12.6%
Non-recurring operating charges	66A	-	€3	+€3
Gross operating margin	9900	€30,026	€8,727	-€21,299	-70.9%
Operating profit (loss)	9901	€15,401	-€11,146	-€26,547
Financial charges	65/66B	€108	€78	-€30	-27.9%
Recurring financial charges	65	€108	€78	-€30	-27.9%
Profit (loss) for the period before taxes	9903	€15,293	-€11,224	-€26,517
Income taxes	67/77	€113	€350	+€237	+210%
Profit (loss) for the period	9904	€15,180	-€11,574	-€26,754
Profit (loss) for the period to be appropriated	9905	€15,180	-€11,574	-€26,754

JARDIN ART: value indication

JARDIN ART: 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