Skip to content

Motionmakers: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€2,214,525	€2,691,019	+€476,494	+21.5%
Fixed assets	21/28	€7,949	€57,440	+€49,491	+623%
Tangible fixed assets	22/27	€6,560	€56,051	+€49,491	+754%
Plant, machinery and equipment	23	€6,560	€56,051	+€49,491	+754%
Financial fixed assets	28	€1,389	€1,389	=	0.0%
Other financial fixed assets	284/8	€1,389	€1,389	=	0.0%
Amounts receivable and cash guarantees	285/8	€1,389	€1,389	=	0.0%
Current assets	29/58	€2,206,576	€2,633,579	+€427,003	+19.4%
Amounts receivable within one year	40/41	€2,002,459	€2,041,346	+€38,887	+1.9%
Trade receivables	40	€2,002,456	€2,041,240	+€38,784	+1.9%
Other amounts receivable	41	€3	€106	+€103	+3,169%
Cash at bank and in hand	54/58	€158,466	€543,634	+€385,168	+243%
Deferred charges and accrued income	490/1	€45,651	€48,600	+€2,949	+6.5%
Total equity and liabilities	10/49	€2,214,525	€2,691,019	+€476,494	+21.5%
Equity	10/15	€1,144,666	€1,675,846	+€531,179	+46.4%
Contributions	10/11	€281,030	€281,030	=	0.0%
Reserves	13	€155,250	€365,750	+€210,500	+136%
Tax-exempt reserves	132	€105,250	€315,750	+€210,500	+200%
Distributable reserves	133	€50,000	€50,000	=	0.0%
Profit (loss) carried forward	14	€708,386	€1,029,066	+€320,679	+45.3%
Amounts payable	17/49	€1,069,859	€1,015,174	-€54,685	-5.1%
Amounts payable after more than one year	17	-	€34,262	+€34,262
Financial debts	170/4	-	€34,262	+€34,262
Credit institutions	173	-	€34,262	+€34,262
Amounts payable within one year	42/48	€1,069,689	€980,742	-€88,947	-8.3%
Current portion of amounts payable after more than one year	42	-	€12,530	+€12,530
Trade debts	44	€798,486	€485,743	-€312,743	-39.2%
Suppliers	440/4	€798,486	€485,743	-€312,743	-39.2%
Taxes, remuneration and social security	45	€271,203	€432,469	+€161,266	+59.5%
Taxes	450/3	€187,085	€328,640	+€141,555	+75.7%
Remuneration and social security	454/9	€84,118	€103,829	+€19,711	+23.4%
Other amounts payable	47/48	-	€50,000	+€50,000
Accrued charges and deferred income	492/3	€170	€170	=	0.0%
Operating income	70/76A	€4,556,091	€4,147,743	-€408,348	-9.0%
Turnover	70	€4,550,263	€4,143,049	-€407,214	-8.9%
Other operating income	74	€5,828	€4,694	-€1,134	-19.5%
Operating charges	60/66A	€3,864,460	€3,418,547	-€445,913	-11.5%
Goods for resale, raw materials and consumables	60	€2,563,040	€2,267,526	-€295,514	-11.5%
Purchases	600/8	€2,563,040	€2,267,526	-€295,514	-11.5%
Services and other goods	61	€637,064	€525,111	-€111,953	-17.6%
Remuneration, social security and pensions	62	€661,413	€611,826	-€49,587	-7.5%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€2,639	€13,959	+€11,319	+429%
Other operating charges	640/8	€304	€125	-€179	-58.8%
Operating profit (loss)	9901	€691,632	€729,196	+€37,564	+5.4%
Financial income	75/76B	€34	€934	+€900	+2,658%
Recurring financial income	75	€34	€934	+€900	+2,658%
Other financial income	752/9	€34	€934	+€900	+2,658%
Financial charges	65/66B	€992	€1,954	+€962	+97.0%
Recurring financial charges	65	€992	€1,954	+€962	+97.0%
Debt charges	650	€451	€1,514	+€1,063	+236%
Other financial charges	652/9	€541	€440	-€101	-18.7%
Profit (loss) for the period before taxes	9903	€690,674	€728,176	+€37,503	+5.4%
Income taxes	67/77	€172,952	€196,997	+€24,045	+13.9%
Taxes	670/3	€184,595	€196,997	+€12,402	+6.7%
Tax adjustments and reversals of tax provisions	77	€11,643	-	-€11,643
Profit (loss) for the period	9904	€517,722	€531,179	+€13,457	+2.6%
Transfer to tax-exempt reserves	689	€105,250	€210,500	+€105,250	+100%
Profit (loss) for the period to be appropriated	9905	€412,472	€320,679	-€91,793	-22.3%

Motionmakers: value indication

Motionmakers: 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