Skip to content

Maastery: value indication

Line	Code	2023	2024	Change	%
Total assets	20/58	€263,711	€266,625	+€2,914	+1.1%
Fixed assets	21/28	€10,198	€6,455	-€3,743	-36.7%
Intangible fixed assets	21	€7,990	€4,699	-€3,291	-41.2%
Tangible fixed assets	22/27	€1,168	€716	-€452	-38.7%
Plant, machinery and equipment	23	€1,168	€716	-€452	-38.7%
Financial fixed assets	28	€1,040	€1,040	=	0.0%
Current assets	29/58	€253,513	€260,170	+€6,657	+2.6%
Amounts receivable within one year	40/41	€208,702	€239,928	+€31,226	+15.0%
Trade receivables	40	€199,183	€234,443	+€35,260	+17.7%
Other amounts receivable	41	€9,519	€5,485	-€4,034	-42.4%
Cash at bank and in hand	54/58	€39,470	€11,815	-€27,655	-70.1%
Deferred charges and accrued income	490/1	€5,341	€8,427	+€3,086	+57.8%
Total equity and liabilities	10/49	€263,711	€266,625	+€2,914	+1.1%
Equity	10/15	-€154,000	-€135,751	+€18,249	+11.9%
Contributions	10/11	€9,312	€9,312	=	0.0%
Reserves	13	€25,914	€25,914	=	0.0%
Non-distributable reserves	130/1	€2,000	€2,000	=	0.0%
Reserves not available under the articles	1311	€2,000	€2,000	=	0.0%
Distributable reserves	133	€23,914	€23,914	=	0.0%
Profit (loss) carried forward	14	-€190,070	-€171,596	+€18,474	+9.7%
Investment grants	15	€844	€619	-€225	-26.7%
Provisions and deferred taxes	16	€281	€206	-€75	-26.7%
Deferred taxes	168	€281	€206	-€75	-26.7%
Amounts payable	17/49	€417,430	€402,170	-€15,260	-3.7%
Amounts payable within one year	42/48	€407,560	€402,170	-€5,390	-1.3%
Trade debts	44	€92,778	€117,455	+€24,677	+26.6%
Suppliers	440/4	€92,778	€117,455	+€24,677	+26.6%
Advances received on contracts in progress	46	€8,193	-	-€8,193
Taxes, remuneration and social security	45	€15,187	€30,314	+€15,127	+99.6%
Taxes	450/3	€15,187	€30,314	+€15,127	+99.6%
Other amounts payable	47/48	€291,402	€254,401	-€37,001	-12.7%
Accrued charges and deferred income	492/3	€9,870	-	-€9,870
Non-recurring operating income	76A	€2,782	-	-€2,782
Remuneration, social security and pensions	62	€82,964	€2,928	-€80,036	-96.5%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€4,910	€3,743	-€1,167	-23.8%
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)	631/4	-	€20,000	+€20,000
Other operating charges	640/8	€265	€3,534	+€3,269	+1,234%
Non-recurring operating charges	66A	-	€2,541	+€2,541
Gross operating margin	9900	€6,304	€37,178	+€30,874	+490%
Operating profit (loss)	9901	-€81,835	€4,432	+€86,267
Financial income	75/76B	€225	€18,398	+€18,173	+8,077%
Recurring financial income	75	€225	€336	+€111	+49.3%
Non-recurring financial income	76B	-	€18,062	+€18,062
Financial charges	65/66B	€16,683	€4,356	-€12,327	-73.9%
Recurring financial charges	65	€16,683	€4,356	-€12,327	-73.9%
Profit (loss) for the period before taxes	9903	-€98,293	€18,474	+€116,767
Profit (loss) for the period	9904	-€98,293	€18,474	+€116,767
Transfer from tax-exempt reserves	789	€75	-	-€75
Profit (loss) for the period to be appropriated	9905	-€98,218	€18,474	+€116,692

Maastery: value indication

Maastery: 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