Serrano 61 Desarrollo SOCIMI S.A. | Small-cap | Real Estate

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 82.7M
Total Liabilities 37.0M
Shareholders Equity 45.7M
Debt to Equity 0.81

Cash Flow Metrics

Revenue & Profitability Trend

Serrano Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i4.7M4.6M3.9M3.3M2.6M
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i1.3M1.0M1.6M1.6M1.7M
Other Operating Expenses i2.1M2.0M2.4M1.9M1.9M
Total Operating Expenses i3.4M3.0M4.1M3.5M3.6M
Operating Income i226.9K587.9K-868.7K-1.2M-1.6M
Operating Margin % i4.9%12.8%-22.1%-36.4%-61.4%
Non-Operating Items
Interest Income i474002.2K0
Interest Expense i2.0M1.8M786.2K668.3K751.2K
Other Non-Operating Income-----
Pre-tax Income i-1.9M-1.4M-1.7M-1.9M-2.3M
Income Tax i00000
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-1.9M-1.4M-1.7M-1.9M-2.3M
Net Margin % i-40.2%-29.7%-44.2%-59.6%-90.4%
Key Metrics
EBITDA i1.5M1.8M405.8K207.7K-316.7K
EPS (Basic) i-€-0.27€-0.27€-0.39€-0.47
EPS (Diluted) i-€-0.27€-0.27€-0.39€-0.47
Basic Shares Outstanding i-5000014500001450000145000014
Diluted Shares Outstanding i-5000014500001450000145000014

Income Statement Trend

Serrano Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i558.5K1.6M2.2M2.3M2.6M
Short-term Investments i-----
Accounts Receivable i205.8K242.7K381.8K476.2K1.0M
Inventory i-----
Other Current Assets--1--
Total Current Assets i840.4K1.9M2.7M2.9M3.7M
Non-Current Assets
Property, Plant & Equipment i289.9K289.9K289.9K289.9K289.9K
Goodwill i-----
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i81.8M83.1M84.3M85.7M86.6M
Total Assets i82.7M85.0M87.0M88.6M90.4M
Liabilities
Current Liabilities
Accounts Payable i214.2K315.4K466.6K455.5K381.0K
Short-term Debt i30.0M36.4M4.3M2.9M212.1K
Current Portion of Long-term Debt-----
Other Current Liabilities----4-
Total Current Liabilities i30.4M36.8M4.8M3.4M624.0K
Non-Current Liabilities
Long-term Debt i6.5M520.2K33.9M35.1M37.7M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities---4-
Total Non-Current Liabilities i6.5M520.2K33.9M35.1M37.7M
Total Liabilities i37.0M37.4M38.7M38.5M38.3M
Equity
Common Stock i5.0M5.0M5.0M5.0M5.0M
Retained Earnings i-10.4M-8.5M-7.1M-5.4M-3.5M
Treasury Stock i365.2K298.7K298.7K298.7K288.3K
Other Equity-----
Total Shareholders Equity i45.7M47.7M48.4M50.1M52.0M
Key Metrics
Total Debt i36.6M36.9M38.2M38.0M37.9M
Working Capital i-29.6M-34.9M-2.1M-499.3K3.1M

Balance Sheet Composition

Serrano Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-1.9M-1.4M-1.7M-1.9M-2.3M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i274.0K236.1K271.5K83.2K-643.2K
Operating Cash Flow i430.1K745.8K-604.0K-1.1M-2.2M
Investing Activities
Capital Expenditures i0000-
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i0000-
Financing Activities
Share Repurchases i-66.4K00-10.4K0
Dividends Paid i-----700.0K
Debt Issuance i3.6M2.4M0--
Debt Repayment i-4.1M-3.9M0-2.6K-64.8K
Financing Cash Flow i-578.9K-831.8K0-13.2K-764.8K
Free Cash Flow i-366.5K379.4K-90.8K-181.0K-1.9M
Net Change in Cash i-148.9K-86.0K-604.0K-1.1M-3.0M

Cash Flow Trend

Serrano Key Financial Ratios

Valuation Ratios

Price to Book 2.16
Price to Sales 20.09

Profitability Ratios

Profit Margin -38.24%
Operating Margin 2.95%
Return on Equity -4.02%
Return on Assets 0.12%

Financial Health

Current Ratio 0.03
Debt to Equity 77.79
Beta 0.01

Per Share Data

EPS (TTM) €-0.38
Book Value per Share €9.18
Revenue per Share €0.99

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ysrr105.6M-2.16-4.02%-38.24%77.79
General de Galerías 3.7B29.104.2115.60%60.73%3.99
Castellana 931.7M9.241.0310.96%81.92%64.58
Tander Inversiones 98.8M61.051.472.46%20.88%161.43
Trajano Iberia 37.1M1.100.075.83%21.54%110.30
Emperador Properties 643.0M105.001.671.72%19.27%79.40

Financial data is updated regularly. All figures are in the company's reporting currency.