Skip to content

LABAIRTEC: value indication

Line	Code	2023	2024	Change	%
Total assets	20/58	€186,118	€224,422	+€38,304	+20.6%
Fixed assets	21/28	€23,570	€62,117	+€38,547	+164%
Tangible fixed assets	22/27	€23,570	€62,117	+€38,547	+164%
Plant, machinery and equipment	23	€7,114	€3,876	-€3,238	-45.5%
Furniture and vehicles	24	€16,455	€58,241	+€41,785	+254%
Current assets	29/58	€162,548	€162,305	-€243	-0.1%
Amounts receivable after more than one year	29	€20,685	€20,685	=	0.0%
Other amounts receivable	291	€20,685	€20,685	=	0.0%
Stocks and contracts in progress	3	€10,385	€0	-€10,385	-100%
Stocks	30/36	€10,385	€0	-€10,385	-100%
Amounts receivable within one year	40/41	€114,830	€120,941	+€6,111	+5.3%
Trade receivables	40	€58,694	€40,685	-€18,009	-30.7%
Other amounts receivable	41	€56,136	€80,255	+€24,119	+43.0%
Cash at bank and in hand	54/58	€7,917	€17,942	+€10,025	+127%
Deferred charges and accrued income	490/1	€8,731	€2,738	-€5,993	-68.6%
Total equity and liabilities	10/49	€186,118	€224,422	+€38,304	+20.6%
Equity	10/15	€127,333	€98,826	-€28,507	-22.4%
Contributions	10/11	€18,600	€18,600	=	0.0%
Reserves	13	€15,299	€15,299	=	0.0%
Non-distributable reserves	130/1	€1,860	€1,860	=	0.0%
Reserves not available under the articles	1311	€1,860	€1,860	=	0.0%
Distributable reserves	133	€13,439	€13,439	=	0.0%
Profit (loss) carried forward	14	€93,433	€64,927	-€28,507	-30.5%
Amounts payable	17/49	€58,785	€125,596	+€66,811	+114%
Amounts payable after more than one year	17	€6,520	€54,832	+€48,312	+741%
Financial debts	170/4	€6,520	€54,832	+€48,312	+741%
Amounts payable within one year	42/48	€52,266	€70,764	+€18,498	+35.4%
Current portion of amounts payable after more than one year	42	€12	-	-€12
Financial debts	43	€2,096	-	-€2,096
Credit institutions	430/8	€2,096	-	-€2,096
Trade debts	44	€18,310	€54,379	+€36,069	+197%
Suppliers	440/4	€18,310	€54,379	+€36,069	+197%
Taxes, remuneration and social security	45	€31,847	€16,385	-€15,462	-48.6%
Taxes	450/3	€31,847	€16,385	-€15,462	-48.6%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€7,418	€22,613	+€15,195	+205%
Other operating charges	640/8	€2,426	€2,802	+€376	+15.5%
Non-recurring operating charges	66A	€34	-	-€34
Gross operating margin	9900	€44,494	-€2,647	-€47,141
Operating profit (loss)	9901	€34,616	-€28,062	-€62,678
Financial income	75/76B	€5	€3,812	+€3,807	+75,996%
Recurring financial income	75	€5	€3,812	+€3,807	+75,996%
Financial charges	65/66B	€3,736	-	-€3,736
Recurring financial charges	65	€3,736	-	-€3,736
Profit (loss) for the period before taxes	9903	€30,885	-€24,250	-€55,134
Income taxes	67/77	€8,778	€4,257	-€4,521	-51.5%
Profit (loss) for the period	9904	€22,106	-€28,507	-€50,613
Profit (loss) for the period to be appropriated	9905	€22,106	-€28,507	-€50,613

LABAIRTEC: value indication

LABAIRTEC: 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