Skip to content

ROYAL ASSIST: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€8,525,550	€8,435,339	-€90,211	-1.1%
Fixed assets	21/28	€5,790,442	€5,699,976	-€90,466	-1.6%
Financial fixed assets	28	€5,790,442	€5,699,976	-€90,466	-1.6%
Current assets	29/58	€2,735,108	€2,735,363	+€255	0.0%
Amounts receivable within one year	40/41	€2,735,008	€2,712,457	-€22,551	-0.8%
Trade receivables	40	-	€120,000	+€120,000
Other amounts receivable	41	€2,735,008	€2,592,457	-€142,551	-5.2%
Cash at bank and in hand	54/58	€25	€7,038	+€7,013	+28,053%
Deferred charges and accrued income	490/1	€75	€15,868	+€15,793	+21,057%
Total equity and liabilities	10/49	€8,525,550	€8,435,339	-€90,211	-1.1%
Equity	10/15	€185,577	€81,226	-€104,351	-56.2%
Contributions	10/11	€299,999	€299,999	=	0.0%
Revaluation surpluses	12	€3,141,801	€3,141,801	=	0.0%
Profit (loss) carried forward	14	-€3,256,223	-€3,360,574	-€104,351	-3.2%
Amounts payable	17/49	€8,339,972	€8,354,113	+€14,140	+0.2%
Amounts payable after more than one year	17	€1,620,000	€1,080,000	-€540,000	-33.3%
Financial debts	170/4	€1,620,000	€1,080,000	-€540,000	-33.3%
Amounts payable within one year	42/48	€6,623,669	€7,260,581	+€636,912	+9.6%
Current portion of amounts payable after more than one year	42	€720,000	€720,000	=	0.0%
Financial debts	43	€191,240	€154	-€191,087	-99.9%
Credit institutions	430/8	€191,240	€154	-€191,087	-99.9%
Trade debts	44	€20,651	€4,105	-€16,546	-80.1%
Suppliers	440/4	€20,651	€4,105	-€16,546	-80.1%
Taxes, remuneration and social security	45	€0	-	=
Taxes	450/3	€0	-	=
Other amounts payable	47/48	€5,691,777	€6,536,322	+€844,545	+14.8%
Accrued charges and deferred income	492/3	€96,303	€13,532	-€82,772	-85.9%
Turnover	70	€0	-	=
Non-recurring operating income	76A	€0	€67,833	+€67,833
Goods, raw materials, services and sundry goods	60/61	€146,515	€17,874	-€128,641	-87.8%
Other operating charges	640/8	€968	€998	+€31	+3.2%
Non-recurring operating charges	66A	€1,275	€0	-€1,275	-100%
Gross operating margin	9900	-€146,515	€50,059	+€196,574
Operating profit (loss)	9901	-€148,758	€49,061	+€197,818
Financial income	75/76B	€2,678,181	€87,646	-€2.6m	-96.7%
Recurring financial income	75	€337	€87,646	+€87,309	+25,885%
Non-recurring financial income	76B	€2,677,844	€0	-€2.7m	-100%
Financial charges	65/66B	€2,859,709	€241,058	-€2.6m	-91.6%
Recurring financial charges	65	€578,492	€150,592	-€427,900	-74.0%
Non-recurring financial charges	66B	€2,281,217	€90,466	-€2.2m	-96.0%
Profit (loss) for the period before taxes	9903	-€330,285	-€104,351	+€225,934	+68.4%
Profit (loss) for the period	9904	-€330,285	-€104,351	+€225,934	+68.4%
Profit (loss) for the period to be appropriated	9905	-€330,285	-€104,351	+€225,934	+68.4%

ROYAL ASSIST: value indication

ROYAL ASSIST: 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