Skip to content

LOW IMMO: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€627,898	€609,710	-€18,188	-2.9%
Fixed assets	21/28	€620,434	€600,815	-€19,619	-3.2%
Tangible fixed assets	22/27	€620,434	€600,815	-€19,619	-3.2%
Land and buildings	22	€620,033	€600,533	-€19,500	-3.1%
Plant, machinery and equipment	23	€401	€282	-€119	-29.8%
Current assets	29/58	€7,464	€8,895	+€1,431	+19.2%
Cash at bank and in hand	54/58	€7,464	€6,825	-€639	-8.6%
Deferred charges and accrued income	490/1	-	€2,070	+€2,070
Total equity and liabilities	10/49	€627,898	€609,710	-€18,188	-2.9%
Equity	10/15	€53,374	€82,021	+€28,646	+53.7%
Contributions	10/11	€30,000	€30,000	=	0.0%
Reserves	13	€21,613	€52,021	+€30,407	+141%
Distributable reserves	133	€21,613	€52,021	+€30,407	+141%
Profit (loss) carried forward	14	€1,761	-	-€1,761
Amounts payable	17/49	€574,524	€527,689	-€46,834	-8.2%
Amounts payable after more than one year	17	€408,892	€366,109	-€42,783	-10.5%
Financial debts	170/4	€408,892	€366,109	-€42,783	-10.5%
Amounts payable within one year	42/48	€156,525	€161,580	+€5,055	+3.2%
Current portion of amounts payable after more than one year	42	€42,352	€42,783	+€431	+1.0%
Trade debts	44	€4,904	€2,624	-€2,280	-46.5%
Suppliers	440/4	€4,904	€2,624	-€2,280	-46.5%
Taxes, remuneration and social security	45	-	€7,783	+€7,783
Taxes	450/3	-	€7,783	+€7,783
Other amounts payable	47/48	€109,270	€108,390	-€879	-0.8%
Accrued charges and deferred income	492/3	€9,106	-	-€9,106
Turnover	70	-	€67,221	+€67,221
Goods, raw materials, services and sundry goods	60/61	-	€6,149	+€6,149
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€19,619	€19,619	=	0.0%
Other operating charges	640/8	€2,771	€2,335	-€436	-15.7%
Gross operating margin	9900	€23,775	€61,072	+€37,297	+157%
Operating profit (loss)	9901	€1,385	€39,118	+€37,733	+2,725%
Financial income	75/76B	€0	€2,070	+€2,070	+20,702,600%
Recurring financial income	75	€0	€2,070	+€2,070	+20,702,600%
Financial charges	65/66B	€8,650	€4,759	-€3,891	-45.0%
Recurring financial charges	65	€8,650	€4,759	-€3,891	-45.0%
Profit (loss) for the period before taxes	9903	-€7,265	€36,429	+€43,695
Income taxes	67/77	-€673	€7,783	+€8,456
Profit (loss) for the period	9904	-€6,592	€28,646	+€35,238
Profit (loss) for the period to be appropriated	9905	-€6,592	€28,646	+€35,238

LOW IMMO: value indication

LOW IMMO: 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