Skip to content

PSIMPROJECT: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€154,107	€93,021	-€61,086	-39.6%
Fixed assets	21/28	€21,411	€8,095	-€13,316	-62.2%
Tangible fixed assets	22/27	€21,320	€8,004	-€13,316	-62.5%
Plant, machinery and equipment	23	€684	€319	-€365	-53.3%
Furniture and vehicles	24	€20,636	€7,685	-€12,951	-62.8%
Financial fixed assets	28	€91	€91	=	0.0%
Current assets	29/58	€132,697	€84,926	-€47,770	-36.0%
Amounts receivable within one year	40/41	€4,264	€49,560	+€45,296	+1,062%
Other amounts receivable	41	€4,264	€49,560	+€45,296	+1,062%
Cash at bank and in hand	54/58	€128,433	€35,366	-€93,066	-72.5%
Total equity and liabilities	10/49	€154,107	€93,021	-€61,086	-39.6%
Equity	10/15	€131,046	€83,056	-€47,990	-36.6%
Contributions	10/11	€10,000	€10,000	=	0.0%
Profit (loss) carried forward	14	€121,046	€73,056	-€47,990	-39.6%
Amounts payable	17/49	€23,062	€9,965	-€13,096	-56.8%
Amounts payable within one year	42/48	€19,024	€5,596	-€13,429	-70.6%
Trade debts	44	€20	€817	+€797	+3,998%
Suppliers	440/4	€20	€817	+€797	+3,998%
Advances received on contracts in progress	46	€3,413	€3,413	=	0.0%
Taxes, remuneration and social security	45	€212	-	-€212
Taxes	450/3	€212	-	-€212
Other amounts payable	47/48	€15,379	€1,366	-€14,013	-91.1%
Accrued charges and deferred income	492/3	€4,037	€4,370	+€332	+8.2%
Turnover	70	€108,800	€29,931	-€78,869	-72.5%
Goods, raw materials, services and sundry goods	60/61	€72,548	€61,927	-€10,620	-14.6%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€13,602	€13,316	-€286	-2.1%
Other operating charges	640/8	€962	€7,960	+€6,998	+727%
Gross operating margin	9900	€42,469	-€26,255	-€68,724
Operating profit (loss)	9901	€27,904	-€47,531	-€75,435
Financial income	75/76B	-	€215	+€215
Recurring financial income	75	-	€215	+€215
Financial charges	65/66B	€1,084	€497	-€587	-54.1%
Recurring financial charges	65	€1,084	€497	-€587	-54.1%
Profit (loss) for the period before taxes	9903	€26,820	-€47,813	-€74,634
Income taxes	67/77	€3,125	€176	-€2,949	-94.4%
Profit (loss) for the period	9904	€23,695	-€47,990	-€71,684
Profit (loss) for the period to be appropriated	9905	€23,695	-€47,990	-€71,684

PSIMPROJECT: value indication

PSIMPROJECT: 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