Skip to content

WP CONSULT: value indication

Line	Code	2024	2025	Change	%
Total assets	20/58	€898,858	€828,299	-€70,559	-7.8%
Fixed assets	21/28	€104,092	€138,496	+€34,404	+33.1%
Tangible fixed assets	22/27	€98,692	€133,096	+€34,404	+34.9%
Land and buildings	22	€57,191	€53,283	-€3,908	-6.8%
Furniture and vehicles	24	€41,501	€79,813	+€38,312	+92.3%
Financial fixed assets	28	€5,400	€5,400	=	0.0%
Current assets	29/58	€794,766	€689,803	-€104,962	-13.2%
Amounts receivable after more than one year	29	€284,319	€320,857	+€36,538	+12.9%
Other amounts receivable	291	€284,319	€320,857	+€36,538	+12.9%
Amounts receivable within one year	40/41	€243,224	€216,402	-€26,823	-11.0%
Trade receivables	40	€101	€18,157	+€18,056	+17,821%
Other amounts receivable	41	€243,123	€198,245	-€44,879	-18.5%
Current investments	50/53	€100,000	-	-€100,000
Cash at bank and in hand	54/58	€162,314	€148,202	-€14,112	-8.7%
Deferred charges and accrued income	490/1	€4,908	€4,342	-€566	-11.5%
Total equity and liabilities	10/49	€898,858	€828,299	-€70,559	-7.8%
Equity	10/15	€440,959	€484,775	+€43,816	+9.9%
Contributions	10/11	€12,400	€12,400	=	0.0%
Reserves	13	€428,559	€472,375	+€43,816	+10.2%
Tax-exempt reserves	132	-	€17,807	+€17,807
Distributable reserves	133	€428,559	€454,568	+€26,009	+6.1%
Provisions and deferred taxes	16	-	€4,452	+€4,452
Deferred taxes	168	-	€4,452	+€4,452
Amounts payable	17/49	€457,898	€339,072	-€118,826	-26.0%
Amounts payable after more than one year	17	€130,000	-	-€130,000
Other amounts payable	178/9	€130,000	-	-€130,000
Amounts payable within one year	42/48	€326,976	€339,010	+€12,034	+3.7%
Trade debts	44	€5,800	€5,150	-€649	-11.2%
Suppliers	440/4	€5,800	€5,150	-€649	-11.2%
Taxes, remuneration and social security	45	€5,827	€6,713	+€885	+15.2%
Taxes	450/3	€5,827	€6,713	+€885	+15.2%
Other amounts payable	47/48	€315,349	€327,147	+€11,798	+3.7%
Accrued charges and deferred income	492/3	€922	€62	-€860	-93.3%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€16,002	€21,745	+€5,743	+35.9%
Other operating charges	640/8	€1,769	€1,421	-€348	-19.7%
Gross operating margin	9900	€53,926	€87,913	+€33,987	+63.0%
Operating profit (loss)	9901	€36,155	€64,748	+€28,592	+79.1%
Financial income	75/76B	€29,793	€18,058	-€11,735	-39.4%
Recurring financial income	75	€29,793	€18,058	-€11,735	-39.4%
Financial charges	65/66B	€32,384	€24,931	-€7,453	-23.0%
Recurring financial charges	65	€32,384	€24,931	-€7,453	-23.0%
Profit (loss) for the period before taxes	9903	€33,565	€57,875	+€24,310	+72.4%
Transfer from deferred taxes	780	-	€507	+€507
Transfer to deferred taxes	680	-	€4,959	+€4,959
Income taxes	67/77	€10,040	€9,608	-€432	-4.3%
Profit (loss) for the period	9904	€23,525	€43,816	+€20,291	+86.3%
Transfer from tax-exempt reserves	789	-	€2,027	+€2,027
Transfer to tax-exempt reserves	689	-	€19,834	+€19,834
Profit (loss) for the period to be appropriated	9905	€23,525	€26,009	+€2,484	+10.6%

WP CONSULT: value indication

WP CONSULT: 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