Skip to content

PAPENMOER: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€1,806,071	€2,838,832	+€1.0m	+57.2%
Fixed assets	21/28	€886,315	€1,814,999	+€928,685	+105%
Tangible fixed assets	22/27	€885,315	€1,813,999	+€928,685	+105%
Land and buildings	22	€641,069	€641,069	=	0.0%
Assets under construction and advance payments	27	€244,245	€1,172,930	+€928,685	+380%
Financial fixed assets	28	€1,000	€1,000	=	0.0%
Current assets	29/58	€919,756	€1,023,833	+€104,076	+11.3%
Amounts receivable within one year	40/41	€4,509	€8,367	+€3,857	+85.5%
Trade receivables	40	€339	-	-€339
Other amounts receivable	41	€4,170	€8,367	+€4,197	+101%
Current investments	50/53	€38,023	-	-€38,023
Cash at bank and in hand	54/58	€874,822	€1,014,159	+€139,337	+15.9%
Deferred charges and accrued income	490/1	€2,402	€1,307	-€1,095	-45.6%
Total equity and liabilities	10/49	€1,806,071	€2,838,832	+€1.0m	+57.2%
Equity	10/15	-€493,584	-€374,642	+€118,942	+24.1%
Contributions	10/11	€250,000	€250,000	=	0.0%
Capital	10	€250,000	€250,000	=	0.0%
Issued capital	100	€250,000	€250,000	=	0.0%
Profit (loss) carried forward	14	-€743,584	-€624,642	+€118,942	+16.0%
Amounts payable	17/49	€2,299,655	€3,213,474	+€913,819	+39.7%
Amounts payable after more than one year	17	€2,173,226	€2,937,967	+€764,741	+35.2%
Financial debts	170/4	€2,173,226	€2,937,967	+€764,741	+35.2%
Amounts payable within one year	42/48	€116,707	€255,853	+€139,146	+119%
Current portion of amounts payable after more than one year	42	€109,854	€119,923	+€10,069	+9.2%
Trade debts	44	€6,853	€132,768	+€125,915	+1,837%
Suppliers	440/4	€6,853	€132,768	+€125,915	+1,837%
Other amounts payable	47/48	-	€3,161	+€3,161
Accrued charges and deferred income	492/3	€9,722	€19,655	+€9,933	+102%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€22,250	-	-€22,250
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)	631/4	€172,816	-€171,895	-€344,711
Other operating charges	640/8	€13,342	€1,305	-€12,036	-90.2%
Non-recurring operating charges	66A	€42,441	€339	-€42,102	-99.2%
Gross operating margin	9900	-€28,237	-€39,786	-€11,549	-40.9%
Operating profit (loss)	9901	-€279,086	€130,464	+€409,551
Financial income	75/76B	€26,300	€13,456	-€12,845	-48.8%
Recurring financial income	75	€26,300	€13,456	-€12,845	-48.8%
Financial charges	65/66B	€27,244	€24,978	-€2,265	-8.3%
Recurring financial charges	65	€27,244	€24,978	-€2,265	-8.3%
Profit (loss) for the period before taxes	9903	-€280,030	€118,942	+€398,971
Profit (loss) for the period	9904	-€280,030	€118,942	+€398,971
Profit (loss) for the period to be appropriated	9905	-€280,030	€118,942	+€398,971

PAPENMOER: value indication

PAPENMOER: 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