Skip to content

NANOGYRE: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€28,237	€22,232	-€6,005	-21.3%
Formation expenses	20	€1,704	€1,165	-€540	-31.7%
Fixed assets	21/28	€25,598	€20,025	-€5,573	-21.8%
Intangible fixed assets	21	€23,729	€19,379	-€4,350	-18.3%
Tangible fixed assets	22/27	€1,219	€646	-€573	-47.0%
Plant, machinery and equipment	23	€366	€33	-€333	-91.0%
Furniture and vehicles	24	€853	€613	-€240	-28.1%
Financial fixed assets	28	€650	-	-€650
Current assets	29/58	€935	€1,043	+€108	+11.5%
Cash at bank and in hand	54/58	€935	€1,043	+€108	+11.5%
Total equity and liabilities	10/49	€28,237	€22,232	-€6,005	-21.3%
Equity	10/15	€18,122	€12,117	-€6,005	-33.1%
Contributions	10/11	€56,000	€56,000	=	0.0%
Profit (loss) carried forward	14	-€37,878	-€43,883	-€6,005	-15.9%
Amounts payable	17/49	€10,115	€10,115	=	0.0%
Amounts payable within one year	42/48	€10,115	€10,115	=	0.0%
Other amounts payable	47/48	€10,115	€10,115	=	0.0%
Goods, raw materials, services and sundry goods	60/61	€6,629	-	-€6,629
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€7,268	€7,832	+€564	+7.8%
Other operating charges	640/8	€50	€1,000	+€950	+1,900%
Non-recurring operating charges	66A	€1,821	-	-€1,821
Gross operating margin	9900	-€6,629	€3,207	+€9,835
Operating profit (loss)	9901	-€15,767	-€5,625	+€10,142	+64.3%
Financial charges	65/66B	€89	€379	+€291	+328%
Recurring financial charges	65	€89	€379	+€291	+328%
Profit (loss) for the period before taxes	9903	-€15,856	-€6,005	+€9,851	+62.1%
Profit (loss) for the period	9904	-€15,856	-€6,005	+€9,851	+62.1%
Profit (loss) for the period to be appropriated	9905	-€15,856	-€6,005	+€9,851	+62.1%

NANOGYRE: value indication

NANOGYRE: 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