Skip to content

MB EVOLUTION: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€232,259	€211,041	-€21,218	-9.1%
Fixed assets	21/28	€60,590	€42,806	-€17,784	-29.4%
Intangible fixed assets	21	€380	-	-€380
Tangible fixed assets	22/27	€55,559	€38,156	-€17,403	-31.3%
Plant, machinery and equipment	23	€53,697	€37,206	-€16,491	-30.7%
Furniture and vehicles	24	€756	€124	-€632	-83.5%
Other tangible fixed assets	26	€1,106	€825	-€281	-25.4%
Financial fixed assets	28	€4,650	€4,650	=	0.0%
Current assets	29/58	€171,669	€168,235	-€3,434	-2.0%
Stocks and contracts in progress	3	€128,199	€117,949	-€10,250	-8.0%
Stocks	30/36	€128,199	€117,949	-€10,250	-8.0%
Amounts receivable within one year	40/41	€37,864	€46,255	+€8,392	+22.2%
Trade receivables	40	€36,706	€43,478	+€6,772	+18.5%
Other amounts receivable	41	€1,158	€2,777	+€1,620	+140%
Current investments	50/53	€1,241	-	-€1,241
Cash at bank and in hand	54/58	-	€4,031	+€4,031
Deferred charges and accrued income	490/1	€4,366	-	-€4,366
Total equity and liabilities	10/49	€232,259	€211,041	-€21,218	-9.1%
Equity	10/15	€110,529	€113,895	+€3,366	+3.0%
Contributions	10/11	€2,200	€2,200	=	0.0%
Reserves	13	€99,000	€99,000	=	0.0%
Distributable reserves	133	€99,000	€99,000	=	0.0%
Profit (loss) carried forward	14	€9,329	€12,695	+€3,366	+36.1%
Amounts payable	17/49	€121,729	€97,146	-€24,583	-20.2%
Amounts payable within one year	42/48	€121,729	€97,146	-€24,583	-20.2%
Financial debts	43	€13,430	€19,161	+€5,731	+42.7%
Credit institutions	430/8	€13,430	€19,161	+€5,731	+42.7%
Trade debts	44	€55,102	€46,987	-€8,115	-14.7%
Suppliers	440/4	€55,102	€46,987	-€8,115	-14.7%
Taxes, remuneration and social security	45	€10,404	€2,273	-€8,130	-78.1%
Taxes	450/3	€10,404	€2,273	-€8,130	-78.1%
Other amounts payable	47/48	€42,793	€28,724	-€14,068	-32.9%
Turnover	70	€279,403	-	-€279,403
Goods, raw materials, services and sundry goods	60/61	€266,500	-	-€266,500
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€28,101	€17,784	-€10,317	-36.7%
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)	631/4	-	€2,583	+€2,583
Other operating charges	640/8	€2,350	€2,577	+€227	+9.7%
Non-recurring operating charges	66A	€282	-	-€282
Gross operating margin	9900	€36,714	€37,683	+€969	+2.6%
Operating profit (loss)	9901	€5,982	€14,740	+€8,758	+146%
Financial income	75/76B	€7,276	€23	-€7,252	-99.7%
Recurring financial income	75	€76	€23	-€52	-69.2%
Non-recurring financial income	76B	€7,200	-	-€7,200
Financial charges	65/66B	€4,793	€2,251	-€2,542	-53.0%
Recurring financial charges	65	€4,793	€2,251	-€2,542	-53.0%
Profit (loss) for the period before taxes	9903	€8,465	€12,512	+€4,047	+47.8%
Income taxes	67/77	-	€9,146	+€9,146
Profit (loss) for the period	9904	€8,465	€3,366	-€5,099	-60.2%
Profit (loss) for the period to be appropriated	9905	€8,465	€3,366	-€5,099	-60.2%

MB EVOLUTION: value indication

MB EVOLUTION: 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