Skip to content

NCL Immo: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€1,296,340	€572,335	-€724,005	-55.8%
Fixed assets	21/28	€576,990	€483,731	-€93,259	-16.2%
Tangible fixed assets	22/27	€576,748	€483,731	-€93,017	-16.1%
Land and buildings	22	€559,258	€471,362	-€87,896	-15.7%
Plant, machinery and equipment	23	€8,375	€7,182	-€1,193	-14.2%
Furniture and vehicles	24	€9,115	€5,187	-€3,928	-43.1%
Financial fixed assets	28	€242	-	-€242
Current assets	29/58	€719,350	€88,604	-€630,746	-87.7%
Amounts receivable after more than one year	29	€325,000	-	-€325,000
Other amounts receivable	291	€325,000	-	-€325,000
Amounts receivable within one year	40/41	€354,241	€3,174	-€351,067	-99.1%
Trade receivables	40	€19,519	€3,174	-€16,344	-83.7%
Other amounts receivable	41	€334,723	-	-€334,723
Cash at bank and in hand	54/58	€39,035	€85,430	+€46,395	+119%
Deferred charges and accrued income	490/1	€1,075	-	-€1,075
Total equity and liabilities	10/49	€1,296,340	€572,335	-€724,005	-55.8%
Equity	10/15	€795,060	€204,802	-€590,258	-74.2%
Contributions	10/11	€2,000	€2,000	=	0.0%
Reserves	13	€793,060	€202,802	-€590,258	-74.4%
Tax-exempt reserves	132	€197,870	€197,870	=	0.0%
Distributable reserves	133	€595,190	€4,932	-€590,258	-99.2%
Amounts payable	17/49	€501,280	€367,534	-€133,746	-26.7%
Amounts payable after more than one year	17	€341,391	€267,562	-€73,829	-21.6%
Financial debts	170/4	€341,391	€267,562	-€73,829	-21.6%
Amounts payable within one year	42/48	€159,889	€99,972	-€59,917	-37.5%
Current portion of amounts payable after more than one year	42	€24,858	€20,104	-€4,754	-19.1%
Trade debts	44	€31,400	€74,874	+€43,473	+138%
Suppliers	440/4	€31,400	€74,874	+€43,473	+138%
Taxes, remuneration and social security	45	€103,630	€4,462	-€99,169	-95.7%
Taxes	450/3	€77,892	€4,462	-€73,431	-94.3%
Remuneration and social security	454/9	€25,738	-	-€25,738
Other amounts payable	47/48	-	€533	+€533
Non-recurring operating income	76A	€652,365	-	-€652,365
Remuneration, social security and pensions	62	€282,469	-€9,419	-€291,889
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€23,224	€30,171	+€6,947	+29.9%
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)	631/4	€2,040	-	-€2,040
Other operating charges	640/8	€6,408	€3,384	-€3,025	-47.2%
Non-recurring operating charges	66A	€508	€10,467	+€9,959	+1,962%
Gross operating margin	9900	€1,147,882	€6,983	-€1.1m	-99.4%
Operating profit (loss)	9901	€833,232	-€27,619	-€860,851
Financial income	75/76B	€81	€0	-€80	-99.5%
Recurring financial income	75	€81	€0	-€80	-99.5%
Financial charges	65/66B	€14,406	€12,639	-€1,767	-12.3%
Recurring financial charges	65	€14,406	€12,639	-€1,767	-12.3%
Profit (loss) for the period before taxes	9903	€818,907	-€40,258	-€859,165
Income taxes	67/77	€214,892	-	-€214,892
Profit (loss) for the period	9904	€604,014	-€40,258	-€644,273
Transfer to tax-exempt reserves	689	€197,870	-	-€197,870
Profit (loss) for the period to be appropriated	9905	€406,144	-€40,258	-€446,403

NCL Immo: value indication

NCL 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