Skip to content

TWELVE BOX: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€153,586	€380,546	+€226,960	+148%
Fixed assets	21/28	€85,077	€5,200	-€79,878	-93.9%
Intangible fixed assets	21	€66,192	-	-€66,192
Tangible fixed assets	22/27	€18,885	€5,200	-€13,686	-72.5%
Plant, machinery and equipment	23	€2,482	-	-€2,482
Furniture and vehicles	24	€10,508	-	-€10,508
Other tangible fixed assets	26	€5,896	€5,200	-€696	-11.8%
Current assets	29/58	€68,509	€375,346	+€306,837	+448%
Amounts receivable within one year	40/41	€53,949	€375,182	+€321,233	+595%
Trade receivables	40	€5,353	€46,794	+€41,441	+774%
Other amounts receivable	41	€48,596	€328,388	+€279,792	+576%
Cash at bank and in hand	54/58	€14,396	-	-€14,396
Deferred charges and accrued income	490/1	€164	€164	=	0.0%
Total equity and liabilities	10/49	€153,586	€380,546	+€226,960	+148%
Equity	10/15	-€270,999	-€18,413	+€252,586	+93.2%
Contributions	10/11	€1,000	€1,000	=	0.0%
Profit (loss) carried forward	14	-€271,999	-€19,413	+€252,586	+92.9%
Amounts payable	17/49	€424,585	€398,959	-€25,626	-6.0%
Amounts payable within one year	42/48	€417,296	€384,306	-€32,990	-7.9%
Financial debts	43	-	€2,068	+€2,068
Credit institutions	430/8	-	€2,068	+€2,068
Trade debts	44	€7,558	€3,377	-€4,181	-55.3%
Suppliers	440/4	€7,558	€3,377	-€4,181	-55.3%
Taxes, remuneration and social security	45	€12,459	€3,777	-€8,683	-69.7%
Taxes	450/3	€0	€1,301	+€1,300	+419,503%
Remuneration and social security	454/9	€12,459	€2,476	-€9,983	-80.1%
Other amounts payable	47/48	€397,279	€375,084	-€22,195	-5.6%
Accrued charges and deferred income	492/3	€7,289	€14,653	+€7,364	+101%
Remuneration, social security and pensions	62	€66,951	€11,545	-€55,406	-82.8%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€19,449	€696	-€18,752	-96.4%
Other operating charges	640/8	€387	€4,689	+€4,302	+1,111%
Gross operating margin	9900	-€50,527	€277,453	+€327,980
Operating profit (loss)	9901	-€137,314	€260,522	+€397,836
Financial charges	65/66B	€7,360	€7,936	+€576	+7.8%
Recurring financial charges	65	€7,360	€7,936	+€576	+7.8%
Profit (loss) for the period before taxes	9903	-€144,674	€252,586	+€397,260
Profit (loss) for the period	9904	-€144,674	€252,586	+€397,260
Profit (loss) for the period to be appropriated	9905	-€144,674	€252,586	+€397,260

TWELVE BOX: value indication

TWELVE BOX: 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