Skip to content

VALAURIS: value indication

Line	Code	2022	2023	Change	%
Total assets	20/58	€849,402	€1,137,473	+€288,071	+33.9%
Fixed assets	21/28	€716,686	€729,546	+€12,860	+1.8%
Tangible fixed assets	22/27	€715,859	€728,719	+€12,860	+1.8%
Furniture and vehicles	24	€3,798	€5,773	+€1,975	+52.0%
Other tangible fixed assets	26	€712,061	€722,946	+€10,885	+1.5%
Financial fixed assets	28	€827	€827	=	0.0%
Current assets	29/58	€132,716	€407,927	+€275,211	+207%
Stocks and contracts in progress	3	-	€176,500	+€176,500
Stocks	30/36	-	€176,500	+€176,500
Amounts receivable within one year	40/41	€119,097	€222,671	+€103,574	+87.0%
Trade receivables	40	€119,097	€222,671	+€103,574	+87.0%
Cash at bank and in hand	54/58	€949	€949	=	0.0%
Deferred charges and accrued income	490/1	€12,670	€7,806	-€4,863	-38.4%
Total equity and liabilities	10/49	€849,402	€1,137,473	+€288,071	+33.9%
Equity	10/15	€176,669	€203,181	+€26,512	+15.0%
Contributions	10/11	€20,000	€20,000	=	0.0%
Revaluation surpluses	12	€300,000	€335,000	+€35,000	+11.7%
Reserves	13	€2,925	€2,925	=	0.0%
Non-distributable reserves	130/1	€2,000	€2,000	=	0.0%
Reserves not available under the articles	1311	€2,000	€2,000	=	0.0%
Tax-exempt reserves	132	€925	€925	=	0.0%
Profit (loss) carried forward	14	-€146,256	-€154,745	-€8,488	-5.8%
Amounts payable	17/49	€672,733	€934,292	+€261,559	+38.9%
Amounts payable after more than one year	17	€579,638	€635,024	+€55,386	+9.6%
Financial debts	170/4	€579,638	€635,024	+€55,386	+9.6%
Amounts payable within one year	42/48	€93,075	€295,732	+€202,657	+218%
Current portion of amounts payable after more than one year	42	€60,972	€86,679	+€25,707	+42.2%
Financial debts	43	€9,500	€20,640	+€11,140	+117%
Credit institutions	430/8	€9,500	€20,640	+€11,140	+117%
Trade debts	44	€1,264	€154,766	+€153,502	+12,142%
Suppliers	440/4	€1,264	€154,766	+€153,502	+12,142%
Taxes, remuneration and social security	45	€12,838	€14,083	+€1,245	+9.7%
Taxes	450/3	€10,618	€9,183	-€1,435	-13.5%
Remuneration and social security	454/9	€2,220	€4,900	+€2,680	+121%
Other amounts payable	47/48	€8,500	€19,564	+€11,064	+130%
Accrued charges and deferred income	492/3	€20	€3,536	+€3,516	+17,338%
Turnover	70	€214,622	€239,779	+€25,158	+11.7%
Non-recurring operating income	76A	€50,454	€37,118	-€13,336	-26.4%
Goods, raw materials, services and sundry goods	60/61	€202,771	€235,934	+€33,163	+16.4%
Remuneration, social security and pensions	62	€7,167	€7,610	+€442	+6.2%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€24,999	€24,999	=	0.0%
Other operating charges	640/8	€5,878	€3,845	-€2,032	-34.6%
Non-recurring operating charges	66A	€2,500	-	-€2,500
Gross operating margin	9900	€62,305	€40,964	-€21,342	-34.3%
Operating profit (loss)	9901	€21,761	€4,509	-€17,252	-79.3%
Financial charges	65/66B	€9,441	€12,790	+€3,350	+35.5%
Recurring financial charges	65	€9,441	€12,790	+€3,350	+35.5%
Profit (loss) for the period before taxes	9903	€12,320	-€8,281	-€20,601
Income taxes	67/77	€3,217	€207	-€3,009	-93.6%
Profit (loss) for the period	9904	€9,103	-€8,488	-€17,592
Profit (loss) for the period to be appropriated	9905	€9,103	-€8,488	-€17,592

VALAURIS: value indication

VALAURIS: value indication

Position among the sector peers

What moved between 2022 and 2023

Largest movements

Change in the result, 2022 to 2023

Derived cash bridge

Value

Indicative value of the equity

Adjusted equity

Capitalised earnings

Your EBITDA multiple

Limits of the indication

Next steps