Skip to content

SCHIPDONK: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€31,206,308	€36,136,788	+€4.9m	+15.8%
Fixed assets	21/28	€29,602,255	€34,239,501	+€4.6m	+15.7%
Intangible fixed assets	21	€205,804	€146,202	-€59,602	-29.0%
Tangible fixed assets	22/27	€24,392,451	€24,717,374	+€324,923	+1.3%
Land and buildings	22	€20,029,648	€18,986,780	-€1.0m	-5.2%
Plant, machinery and equipment	23	€184,243	€207,322	+€23,080	+12.5%
Furniture and vehicles	24	€4,077,664	€4,889,755	+€812,091	+19.9%
Leasing and similar rights	25	-	€532,620	+€532,620
Other tangible fixed assets	26	€100,897	€100,897	=	0.0%
Financial fixed assets	28	€5,004,000	€9,375,925	+€4.4m	+87.4%
Affiliated companies	280/1	€5,000,000	€9,371,925	+€4.4m	+87.4%
Participating interests	280	€5,000,000	€9,371,925	+€4.4m	+87.4%
Amounts receivable	281	-	€0	=
Other financial fixed assets	284/8	€4,000	€4,000	=	0.0%
Amounts receivable and cash guarantees	285/8	€4,000	€4,000	=	0.0%
Current assets	29/58	€1,604,053	€1,897,286	+€293,234	+18.3%
Amounts receivable after more than one year	29	€657,075	€382,819	-€274,256	-41.7%
Other amounts receivable	291	€657,075	€382,819	-€274,256	-41.7%
Amounts receivable within one year	40/41	€788,946	€1,270,069	+€481,123	+61.0%
Trade receivables	40	€788,434	€1,155,744	+€367,310	+46.6%
Other amounts receivable	41	€513	€114,325	+€113,813	+22,207%
Cash at bank and in hand	54/58	€39	€11,729	+€11,690	+29,685%
Deferred charges and accrued income	490/1	€157,992	€232,669	+€74,677	+47.3%
Total equity and liabilities	10/49	€31,206,308	€36,136,788	+€4.9m	+15.8%
Equity	10/15	€19,164,229	€20,016,814	+€852,585	+4.4%
Contributions	10/11	€16,677,530	€17,077,530	+€400,000	+2.4%
Reserves	13	€1,585,766	€1,868,874	+€283,107	+17.9%
Tax-exempt reserves	132	€602,300	€885,407	+€283,107	+47.0%
Distributable reserves	133	€983,466	€983,466	=	0.0%
Profit (loss) carried forward	14	€864,423	€1,054,901	+€190,478	+22.0%
Investment grants	15	€36,510	€15,510	-€21,000	-57.5%
Provisions and deferred taxes	16	-	€3,577	+€3,577
Deferred taxes	168	-	€3,577	+€3,577
Amounts payable	17/49	€12,042,079	€16,116,397	+€4.1m	+33.8%
Amounts payable after more than one year	17	€27,500	€4,011,500	+€4.0m	+14,487%
Financial debts	170/4	-	€3,991,500	+€4.0m
Leasing and similar obligations	172	-	€241,500	+€241,500
Credit institutions	173	-	€3,750,000	+€3.8m
Other amounts payable	178/9	€27,500	€20,000	-€7,500	-27.3%
Amounts payable within one year	42/48	€12,014,539	€12,102,972	+€88,433	+0.7%
Current portion of amounts payable after more than one year	42	-	€841,000	+€841,000
Trade debts	44	€1,801,076	€258,786	-€1.5m	-85.6%
Suppliers	440/4	€1,801,076	€258,786	-€1.5m	-85.6%
Taxes, remuneration and social security	45	€103,685	€145,417	+€41,732	+40.2%
Taxes	450/3	€103,685	€145,417	+€41,732	+40.2%
Other amounts payable	47/48	€10,109,778	€10,857,769	+€747,991	+7.4%
Accrued charges and deferred income	492/3	€40	€1,925	+€1,885	+4,740%
Operating income	70/76A	€4,245,266	€5,880,768	+€1.6m	+38.5%
Turnover	70	€641,290	€640,726	-€564	-0.1%
Other operating income	74	€3,598,307	€4,925,666	+€1.3m	+36.9%
Non-recurring operating income	76A	€5,669	€314,376	+€308,707	+5,445%
Operating charges	60/66A	€3,151,866	€4,806,656	+€1.7m	+52.5%
Goods for resale, raw materials and consumables	60	€17	€0	-€17	-100%
Purchases	600/8	€17	€0	-€17	-100%
Services and other goods	61	€998,502	€960,164	-€38,338	-3.8%
Remuneration, social security and pensions	62	€379	€56	-€322	-85.1%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€1,977,178	€3,024,391	+€1.0m	+53.0%
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)	631/4	-€23,204	-	+€23,204
Other operating charges	640/8	€195,472	€182,488	-€12,984	-6.6%
Non-recurring operating charges	66A	€3,523	€639,556	+€636,034	+18,056%
Operating profit (loss)	9901	€1,093,400	€1,074,113	-€19,288	-1.8%
Financial income	75/76B	€38,825	€22,389	-€16,436	-42.3%
Recurring financial income	75	€38,825	€22,389	-€16,436	-42.3%
Income from financial fixed assets	750	€7,623	-	-€7,623
Other financial income	752/9	€31,202	€22,389	-€8,813	-28.2%
Financial charges	65/66B	€445,282	€407,309	-€37,973	-8.5%
Recurring financial charges	65	€445,282	€407,309	-€37,973	-8.5%
Debt charges	650	€444,178	€404,908	-€39,270	-8.8%
Other financial charges	652/9	€1,104	€2,401	+€1,297	+117%
Profit (loss) for the period before taxes	9903	€686,943	€689,193	+€2,250	+0.3%
Transfer from deferred taxes	780	-	€173	+€173
Transfer to deferred taxes	680	-	€3,750	+€3,750
Income taxes	67/77	€62,772	€12,031	-€50,741	-80.8%
Taxes	670/3	€62,772	€12,031	-€50,741	-80.8%
Profit (loss) for the period	9904	€624,171	€673,585	+€49,413	+7.9%
Transfer from tax-exempt reserves	789	-	€519	+€519
Transfer to tax-exempt reserves	689	€84,200	€283,626	+€199,426	+237%
Profit (loss) for the period to be appropriated	9905	€539,971	€390,478	-€149,494	-27.7%

SCHIPDONK: value indication

SCHIPDONK: 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