Skip to content

WISSELKOUTER: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€5,207,613	€5,121,135	-€86,478	-1.7%
Fixed assets	21/28	€1,500	€1,500	=	0.0%
Financial fixed assets	28	€1,500	€1,500	=	0.0%
Other financial fixed assets	284/8	€1,500	€1,500	=	0.0%
Amounts receivable and cash guarantees	285/8	€1,500	€1,500	=	0.0%
Current assets	29/58	€5,206,113	€5,119,635	-€86,478	-1.7%
Stocks and contracts in progress	3	€3,512,431	€4,687,337	+€1.2m	+33.4%
Contracts in progress	37	€3,512,431	€4,687,337	+€1.2m	+33.4%
Amounts receivable within one year	40/41	€86,433	€183,967	+€97,534	+113%
Trade receivables	40	€3,117	€120,759	+€117,642	+3,774%
Other amounts receivable	41	€83,316	€63,209	-€20,108	-24.1%
Current investments	50/53	€140,000	-	-€140,000
Other investments	51/53	€140,000	-	-€140,000
Cash at bank and in hand	54/58	€1,443,777	€248,331	-€1.2m	-82.8%
Deferred charges and accrued income	490/1	€23,472	-	-€23,472
Total equity and liabilities	10/49	€5,207,613	€5,121,135	-€86,478	-1.7%
Equity	10/15	€1,609,223	€1,874,615	+€265,393	+16.5%
Contributions	10/11	€18,600	€18,600	=	0.0%
Reserves	13	€1,860	€1,860	=	0.0%
Distributable reserves	133	€1,860	€1,860	=	0.0%
Profit (loss) carried forward	14	€1,588,763	€1,854,155	+€265,393	+16.7%
Amounts payable	17/49	€3,598,390	€3,246,519	-€351,871	-9.8%
Amounts payable within one year	42/48	€3,577,174	€3,230,029	-€347,145	-9.7%
Financial debts	43	-	€1,100,000	+€1.1m
Credit institutions	430/8	-	€1,100,000	+€1.1m
Trade debts	44	€1,715,527	€1,650,740	-€64,787	-3.8%
Suppliers	440/4	€1,715,527	€1,650,740	-€64,787	-3.8%
Advances received on contracts in progress	46	€1,495,202	€13,204	-€1.5m	-99.1%
Taxes, remuneration and social security	45	-	€99,641	+€99,641
Taxes	450/3	-	€99,641	+€99,641
Other amounts payable	47/48	€366,445	€366,445	=	0.0%
Accrued charges and deferred income	492/3	€21,216	€16,490	-€4,726	-22.3%
Operating income	70/76A	€6,928,935	€5,908,460	-€1.0m	-14.7%
Turnover	70	€4,374,841	€4,627,296	+€252,455	+5.8%
Change in stocks of work in progress, finished goods and contracts in progress	71	€2,549,664	€1,174,906	-€1.4m	-53.9%
Other operating income	74	€4,430	€106,258	+€101,828	+2,299%
Operating charges	60/66A	€5,730,651	€5,255,635	-€475,016	-8.3%
Goods for resale, raw materials and consumables	60	€5,657,894	€4,901,817	-€756,078	-13.4%
Purchases	600/8	€5,657,894	€4,901,817	-€756,078	-13.4%
Services and other goods	61	€71,627	€352,631	+€281,005	+392%
Other operating charges	640/8	€1,130	€1,188	+€57	+5.1%
Operating profit (loss)	9901	€1,198,283	€652,825	-€545,459	-45.5%
Financial income	75/76B	€32,382	€3,663	-€28,719	-88.7%
Recurring financial income	75	€32,382	€3,663	-€28,719	-88.7%
Income from current assets	751	€32,382	€3,663	-€28,719	-88.7%
Financial charges	65/66B	€74,602	€302,811	+€228,209	+306%
Recurring financial charges	65	€74,602	€302,811	+€228,209	+306%
Debt charges	650	€34,861	€285,623	+€250,762	+719%
Other financial charges	652/9	€39,741	€17,188	-€22,553	-56.7%
Profit (loss) for the period before taxes	9903	€1,156,064	€353,677	-€802,387	-69.4%
Income taxes	67/77	€288,985	€88,284	-€200,701	-69.5%
Taxes	670/3	€289,016	€88,284	-€200,732	-69.5%
Tax adjustments and reversals of tax provisions	77	€31	-	-€31
Profit (loss) for the period	9904	€867,079	€265,393	-€601,686	-69.4%
Profit (loss) for the period to be appropriated	9905	€867,079	€265,393	-€601,686	-69.4%

WISSELKOUTER: value indication

WISSELKOUTER: 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