Skip to content

Level Five: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€119,032	€96,945	-€22,087	-18.6%
Fixed assets	21/28	€59,084	€51,189	-€7,895	-13.4%
Tangible fixed assets	22/27	€54,912	€47,017	-€7,895	-14.4%
Land and buildings	22	€54,112	€46,617	-€7,495	-13.9%
Plant, machinery and equipment	23	€800	€400	-€400	-50.0%
Financial fixed assets	28	€4,172	€4,172	=	0.0%
Current assets	29/58	€59,948	€45,756	-€14,193	-23.7%
Amounts receivable within one year	40/41	€19,339	€11,597	-€7,742	-40.0%
Trade receivables	40	€19,289	€11,597	-€7,692	-39.9%
Other amounts receivable	41	€50	-	-€50
Cash at bank and in hand	54/58	€40,610	€27,387	-€13,223	-32.6%
Deferred charges and accrued income	490/1	-	€6,772	+€6,772
Total equity and liabilities	10/49	€119,032	€96,945	-€22,087	-18.6%
Equity	10/15	€86,616	€83,711	-€2,904	-3.4%
Profit (loss) carried forward	14	€41,023	€44,443	+€3,420	+8.3%
Investment grants	15	€45,593	€39,269	-€6,324	-13.9%
Amounts payable	17/49	€32,417	€13,233	-€19,183	-59.2%
Amounts payable within one year	42/48	€12,901	€13,233	+€332	+2.6%
Trade debts	44	€2,431	€4,323	+€1,892	+77.8%
Suppliers	440/4	€2,431	€4,323	+€1,892	+77.8%
Taxes, remuneration and social security	45	€6,776	€5,216	-€1,560	-23.0%
Taxes	450/3	€685	€486	-€199	-29.0%
Remuneration and social security	454/9	€6,090	€4,730	-€1,361	-22.3%
Accrued charges and deferred income	492/3	€19,515	-	-€19,515
Turnover	70	€184,199	€184,476	+€277	+0.2%
Membership fees, donations, legacies and grants	73	€58,526	€52,559	-€5,967	-10.2%
Non-recurring operating income	76A	€70	-	-€70
Goods, raw materials, services and sundry goods	60/61	€198,012	€175,239	-€22,774	-11.5%
Remuneration, social security and pensions	62	€41,066	€50,650	+€9,584	+23.3%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€8,634	€7,895	-€739	-8.6%
Other operating charges	640/8	-	€1,742	+€1,742
Gross operating margin	9900	€45,096	€63,754	+€18,658	+41.4%
Operating profit (loss)	9901	-€4,604	€3,467	+€8,071
Financial income	75/76B	€12	€49	+€37	+305%
Recurring financial income	75	€12	€49	+€37	+305%
Financial charges	65/66B	€111	€97	-€15	-13.1%
Recurring financial charges	65	€111	€97	-€15	-13.1%
Profit (loss) for the period before taxes	9903	-€4,703	€3,420	+€8,123
Income taxes	67/77	€1,636	-	-€1,636
Profit (loss) for the period	9904	-€6,339	€3,420	+€9,759
Profit (loss) for the period to be appropriated	9905	-€6,339	€3,420	+€9,759

Level Five: value indication

Level Five: 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