Skip to content

SEQUOYAH: value indication

Line	Code	2023	2024	Change	%
Total assets	20/58	€748,075	€725,603	-€22,472	-3.0%
Fixed assets	21/28	€57,393	€107,127	+€49,734	+86.7%
Tangible fixed assets	22/27	€57,292	€107,026	+€49,734	+86.8%
Plant, machinery and equipment	23	€54,213	€104,585	+€50,372	+92.9%
Furniture and vehicles	24	€3,080	€2,441	-€639	-20.7%
Financial fixed assets	28	€101	€101	=	0.0%
Current assets	29/58	€690,682	€618,476	-€72,205	-10.5%
Amounts receivable after more than one year	29	-	€460,000	+€460,000
Trade receivables	290	-	€460,000	+€460,000
Amounts receivable within one year	40/41	€65,253	€102,563	+€37,310	+57.2%
Trade receivables	40	€31,137	-	-€31,137
Other amounts receivable	41	€34,116	€102,563	+€68,447	+201%
Cash at bank and in hand	54/58	€621,513	€44,502	-€577,011	-92.8%
Deferred charges and accrued income	490/1	€3,915	€11,411	+€7,496	+191%
Total equity and liabilities	10/49	€748,075	€725,603	-€22,472	-3.0%
Equity	10/15	€419,842	€426,060	+€6,218	+1.5%
Contributions	10/11	€65,000	€65,000	=	0.0%
Capital	10	€65,000	€65,000	=	0.0%
Issued capital	100	€65,000	€65,000	=	0.0%
Reserves	13	€6,500	€6,500	=	0.0%
Non-distributable reserves	130/1	€6,500	€6,500	=	0.0%
Legal reserve	130	€6,500	€6,500	=	0.0%
Profit (loss) carried forward	14	€348,342	€354,560	+€6,218	+1.8%
Provisions and deferred taxes	16	€220,327	€220,327	=	0.0%
Provisions for liabilities and charges	160/5	€220,327	€220,327	=	0.0%
Pensions and similar obligations	160	€210,327	€210,327	=	0.0%
Environmental obligations	163	-	€10,000	+€10,000
Other liabilities and charges	164/5	€10,000	-	-€10,000
Amounts payable	17/49	€107,907	€79,217	-€28,690	-26.6%
Amounts payable within one year	42/48	€107,907	€79,217	-€28,690	-26.6%
Trade debts	44	€42,381	€16,378	-€26,004	-61.4%
Suppliers	440/4	€42,381	€16,378	-€26,004	-61.4%
Taxes, remuneration and social security	45	€65,525	€62,839	-€2,686	-4.1%
Taxes	450/3	€65,525	€62,839	-€2,686	-4.1%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€5,973	€8,711	+€2,738	+45.8%
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)	631/4	€496	-	-€496
Other operating charges	640/8	€4,646	€2,312	-€2,334	-50.2%
Gross operating margin	9900	€145,685	€29,194	-€116,491	-80.0%
Operating profit (loss)	9901	€134,571	€18,172	-€116,399	-86.5%
Financial income	75/76B	€952	€11,924	+€10,972	+1,153%
Recurring financial income	75	€952	€11,924	+€10,972	+1,153%
Financial charges	65/66B	€2,579	€4,628	+€2,048	+79.4%
Recurring financial charges	65	€2,579	€4,628	+€2,048	+79.4%
Profit (loss) for the period before taxes	9903	€132,943	€25,468	-€107,475	-80.8%
Income taxes	67/77	€22,451	€9,250	-€13,201	-58.8%
Profit (loss) for the period	9904	€110,492	€16,218	-€94,274	-85.3%
Profit (loss) for the period to be appropriated	9905	€110,492	€16,218	-€94,274	-85.3%

SEQUOYAH: value indication

SEQUOYAH: value indication

Position among the sector peers

What moved between 2023 and 2024

Largest movements

Change in the result, 2023 to 2024

Derived cash bridge

Value

Indicative value of the equity

Adjusted equity

Capitalised earnings

Your EBITDA multiple

Limits of the indication

Next steps