Skip to content

Lea Projects: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€2,310,962	€2,164,328	-€146,633	-6.3%
Fixed assets	21/28	€2,289,690	€2,146,659	-€143,031	-6.2%
Tangible fixed assets	22/27	€2,289,690	€2,146,659	-€143,031	-6.2%
Land and buildings	22	€2,287,531	€2,145,751	-€141,779	-6.2%
Plant, machinery and equipment	23	€2,159	€907	-€1,251	-58.0%
Current assets	29/58	€21,272	€17,669	-€3,603	-16.9%
Stocks and contracts in progress	3	€0	-	=
Amounts receivable within one year	40/41	€1,566	€1,985	+€419	+26.7%
Trade receivables	40	€1,566	€1,985	+€419	+26.7%
Cash at bank and in hand	54/58	€19,490	€15,498	-€3,992	-20.5%
Deferred charges and accrued income	490/1	€216	€186	-€30	-13.7%
Total equity and liabilities	10/49	€2,310,962	€2,164,328	-€146,633	-6.3%
Equity	10/15	€10,319	€31,699	+€21,379	+207%
Contributions	10/11	€18,600	€18,600	=	0.0%
Reserves	13	-	€13,099	+€13,099
Distributable reserves	133	-	€13,099	+€13,099
Profit (loss) carried forward	14	-€8,281	€0	+€8,281
Amounts payable	17/49	€2,300,642	€2,132,630	-€168,013	-7.3%
Amounts payable after more than one year	17	€1,932,246	€1,948,997	+€16,751	+0.9%
Financial debts	170/4	€1,932,246	€1,948,997	+€16,751	+0.9%
Subordinated loans	170	€156,000	-	-€156,000
Credit institutions	173	€1,776,246	-	-€1.8m
Amounts payable within one year	42/48	€357,262	€172,483	-€184,779	-51.7%
Current portion of amounts payable after more than one year	42	€160,899	€162,694	+€1,795	+1.1%
Trade debts	44	€9,570	€1,106	-€8,465	-88.4%
Suppliers	440/4	€9,570	€1,106	-€8,465	-88.4%
Taxes, remuneration and social security	45	€9,792	€8,683	-€1,109	-11.3%
Taxes	450/3	€9,792	€8,683	-€1,109	-11.3%
Other amounts payable	47/48	€177,000	€0	-€177,000	-100%
Accrued charges and deferred income	492/3	€11,135	€11,150	+€15	+0.1%
Operating income	70/76A	€208,319	-	-€208,319
Turnover	70	€200,614	-	-€200,614
Other operating income	74	€7,705	-	-€7,705
Operating charges	60/66A	€157,527	-	-€157,527
Services and other goods	61	€5,523	-	-€5,523
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€143,031	€143,031	=	0.0%
Other operating charges	640/8	€8,974	€15,882	+€6,908	+77.0%
Gross operating margin	9900	-	€208,866	+€208,866
Operating profit (loss)	9901	€50,792	€49,953	-€838	-1.7%
Financial charges	65/66B	€30,758	€28,574	-€2,184	-7.1%
Recurring financial charges	65	€30,758	€28,574	-€2,184	-7.1%
Debt charges	650	€30,613	-	-€30,613
Other financial charges	652/9	€146	-	-€146
Profit (loss) for the period before taxes	9903	€20,034	€21,379	+€1,346	+6.7%
Profit (loss) for the period	9904	€20,034	€21,379	+€1,346	+6.7%
Profit (loss) for the period to be appropriated	9905	€20,034	€21,379	+€1,346	+6.7%

Lea Projects: value indication

Lea Projects: 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