Skip to content

Line	Code	2024	2025	Change	%
Total assets	20/58	€60,107	€90,494	+€30,387	+50.6%
Fixed assets	21/28	€581	€30,716	+€30,135	+5,187%
Tangible fixed assets	22/27	€581	€30,716	+€30,135	+5,187%
Furniture and vehicles	24	€581	€30,716	+€30,135	+5,187%
Current assets	29/58	€59,526	€59,778	+€252	+0.4%
Stocks and contracts in progress	3	€55,727	€50,224	-€5,503	-9.9%
Stocks	30/36	€55,727	€50,224	-€5,503	-9.9%
Amounts receivable within one year	40/41	-	€1,654	+€1,654
Other amounts receivable	41	-	€1,654	+€1,654
Cash at bank and in hand	54/58	€3,799	€7,900	+€4,101	+108%
Total equity and liabilities	10/49	€60,107	€90,494	+€30,387	+50.6%
Equity	10/15	€771	€9,043	+€8,272	+1,073%
Contributions	10/11	€6,200	€6,200	=	0.0%
Contributions outside capital	11	€6,200	-	-€6,200
Other	1109/19	€6,200	-	-€6,200
Reserves	13	€360	€360	=	0.0%
Non-distributable reserves	130/1	€360	€360	=	0.0%
Reserves not available under the articles	1311	€360	€360	=	0.0%
Profit (loss) carried forward	14	-€5,789	€2,483	+€8,272
Amounts payable	17/49	€59,336	€81,451	+€22,115	+37.3%
Amounts payable within one year	42/48	€59,336	€81,451	+€22,115	+37.3%
Trade debts	44	€47,110	€74,684	+€27,574	+58.5%
Suppliers	440/4	€47,110	€74,684	+€27,574	+58.5%
Taxes, remuneration and social security	45	€2,338	€1,040	-€1,298	-55.5%
Taxes	450/3	€618	€831	+€213	+34.5%
Remuneration and social security	454/9	€1,720	€209	-€1,511	-87.8%
Other amounts payable	47/48	€9,888	€5,727	-€4,161	-42.1%
Turnover	70	€452,379	€489,128	+€36,749	+8.1%
Goods, raw materials, services and sundry goods	60/61	€443,011	€477,313	+€34,302	+7.7%
Remuneration, social security and pensions	62	€771	€1,468	+€697	+90.4%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€1,125	-	-€1,125
Other operating charges	640/8	€1,395	€1,331	-€64	-4.6%
Gross operating margin	9900	€9,368	€11,815	+€2,447	+26.1%
Operating profit (loss)	9901	€6,077	€9,016	+€2,939	+48.4%
Financial charges	65/66B	€157	€123	-€34	-21.7%
Recurring financial charges	65	€157	€123	-€34	-21.7%
Profit (loss) for the period before taxes	9903	€5,920	€8,893	+€2,973	+50.2%
Income taxes	67/77	-	€621	+€621
Profit (loss) for the period	9904	€5,920	€8,272	+€2,352	+39.7%
Profit (loss) for the period to be appropriated	9905	€5,920	€8,272	+€2,352	+39.7%

TOPS MR: value indication

TOPS MR: 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