Skip to content

TOP FACILITY: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€30,996	€28,120	-€2,875	-9.3%
Fixed assets	21/28	€7,661	-	-€7,661
Tangible fixed assets	22/27	€7,661	-	-€7,661
Plant, machinery and equipment	23	€2,372	-	-€2,372
Furniture and vehicles	24	€5,289	-	-€5,289
Current assets	29/58	€23,335	€28,120	+€4,785	+20.5%
Amounts receivable within one year	40/41	€22,880	€28,120	+€5,240	+22.9%
Trade receivables	40	€8,804	-	-€8,804
Other amounts receivable	41	€14,076	€28,120	+€14,044	+99.8%
Cash at bank and in hand	54/58	€455	-	-€455
Total equity and liabilities	10/49	€30,996	€28,120	-€2,875	-9.3%
Equity	10/15	€18,120	€17,520	-€600	-3.3%
Contributions	10/11	€1,500	€1,500	=	0.0%
Profit (loss) carried forward	14	€16,620	€16,020	-€600	-3.6%
Amounts payable	17/49	€12,875	€10,600	-€2,275	-17.7%
Amounts payable within one year	42/48	€12,875	€10,600	-€2,275	-17.7%
Trade debts	44	€778	€600	-€178	-22.9%
Suppliers	440/4	€778	€600	-€178	-22.9%
Taxes, remuneration and social security	45	€12,097	€10,000	-€2,097	-17.3%
Taxes	450/3	€12,097	€10,000	-€2,097	-17.3%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€3,419	-	-€3,419
Other operating charges	640/8	€135	-	-€135
Gross operating margin	9900	-€7,526	-€600	+€6,926	+92.0%
Operating profit (loss)	9901	-€11,079	-€600	+€10,479	+94.6%
Financial charges	65/66B	€72	-	-€72
Recurring financial charges	65	€72	-	-€72
Profit (loss) for the period before taxes	9903	-€11,152	-€600	+€10,552	+94.6%
Profit (loss) for the period	9904	-€11,152	-€600	+€10,552	+94.6%
Profit (loss) for the period to be appropriated	9905	-€11,152	-€600	+€10,552	+94.6%

TOP FACILITY: value indication

TOP FACILITY: 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