Skip to content

PASCALTRANS: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€285,521	€319,957	+€34,436	+12.1%
Fixed assets	21/28	€114,927	€123,089	+€8,162	+7.1%
Tangible fixed assets	22/27	€99,236	€108,898	+€9,662	+9.7%
Land and buildings	22	€20,588	€104,987	+€84,399	+410%
Plant, machinery and equipment	23	-	€3,378	+€3,378
Leasing and similar rights	25	€78,648	-	-€78,648
Other tangible fixed assets	26	-	€534	+€534
Financial fixed assets	28	€15,691	€14,191	-€1,500	-9.6%
Current assets	29/58	€170,594	€196,868	+€26,274	+15.4%
Amounts receivable within one year	40/41	€162,008	€192,452	+€30,444	+18.8%
Trade receivables	40	€162,008	€189,245	+€27,237	+16.8%
Other amounts receivable	41	-	€3,207	+€3,207
Cash at bank and in hand	54/58	€5,448	€2,768	-€2,680	-49.2%
Deferred charges and accrued income	490/1	€3,138	€1,648	-€1,491	-47.5%
Total equity and liabilities	10/49	€285,521	€319,957	+€34,436	+12.1%
Equity	10/15	€181,651	€302,130	+€120,479	+66.3%
Contributions	10/11	€118,592	€134,218	+€15,626	+13.2%
Revaluation surpluses	12	€26,250	€103,500	+€77,250	+294%
Reserves	13	€11,859	€12,549	+€690	+5.8%
Distributable reserves	133	€11,859	€12,549	+€690	+5.8%
Profit (loss) carried forward	14	€24,950	€39,823	+€14,873	+59.6%
Investment grants	15	-	€12,040	+€12,040
Amounts payable	17/49	€103,870	€17,828	-€86,043	-82.8%
Amounts payable after more than one year	17	€38,056	€11,000	-€27,056	-71.1%
Financial debts	170/4	€25,806	-	-€25,806
Other amounts payable	178/9	€12,250	€11,000	-€1,250	-10.2%
Amounts payable within one year	42/48	€65,814	€6,828	-€58,987	-89.6%
Current portion of amounts payable after more than one year	42	€47,467	-	-€47,467
Trade debts	44	€8,315	€371	-€7,943	-95.5%
Suppliers	440/4	€8,315	€371	-€7,943	-95.5%
Taxes, remuneration and social security	45	€10,033	€6,456	-€3,576	-35.6%
Taxes	450/3	€7,061	€6,456	-€605	-8.6%
Remuneration and social security	454/9	€2,971	-	-€2,971
Remuneration, social security and pensions	62	€17,289	-	-€17,289
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€34,510	€34,853	+€342	+1.0%
Other operating charges	640/8	€9,748	€5,749	-€4,000	-41.0%
Non-recurring operating charges	66A	€28,744	€5,362	-€23,382	-81.3%
Gross operating margin	9900	€67,756	€46,280	-€21,476	-31.7%
Operating profit (loss)	9901	-€22,535	€317	+€22,852
Financial income	75/76B	€1	€2,768	+€2,767	+276,730%
Recurring financial income	75	€1	€2,768	+€2,767	+276,730%
Financial charges	65/66B	€3,053	€2,253	-€801	-26.2%
Recurring financial charges	65	€3,053	€2,253	-€801	-26.2%
Profit (loss) for the period before taxes	9903	-€25,587	€832	+€26,419
Income taxes	67/77	-	€748	+€748
Profit (loss) for the period	9904	-€25,587	€85	+€25,672
Profit (loss) for the period to be appropriated	9905	-€25,587	€85	+€25,672

PASCALTRANS: value indication

PASCALTRANS: 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