
Serrano (YSRR) | Financial Analysis & Statements
Serrano 61 Desarrollo SOCIMI S.A. | Small-cap | Real Estate
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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.7M | 4.6M | 3.9M | 3.3M | 2.6M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.3M | 1.0M | 1.6M | 1.6M | 1.7M |
Other Operating Expenses | 2.1M | 2.0M | 2.4M | 1.9M | 1.9M |
Total Operating Expenses | 3.4M | 3.0M | 4.1M | 3.5M | 3.6M |
Operating Income | 226.9K | 587.9K | -868.7K | -1.2M | -1.6M |
Operating Margin % | 4.9% | 12.8% | -22.1% | -36.4% | -61.4% |
Non-Operating Items | |||||
Interest Income | 474 | 0 | 0 | 2.2K | 0 |
Interest Expense | 2.0M | 1.8M | 786.2K | 668.3K | 751.2K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -1.9M | -1.4M | -1.7M | -1.9M | -2.3M |
Income Tax | 0 | 0 | 0 | 0 | 0 |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -1.9M | -1.4M | -1.7M | -1.9M | -2.3M |
Net Margin % | -40.2% | -29.7% | -44.2% | -59.6% | -90.4% |
Key Metrics | |||||
EBITDA | 1.5M | 1.8M | 405.8K | 207.7K | -316.7K |
EPS (Basic) | - | €-0.27 | €-0.27 | €-0.39 | €-0.47 |
EPS (Diluted) | - | €-0.27 | €-0.27 | €-0.39 | €-0.47 |
Basic Shares Outstanding | - | 5000014 | 5000014 | 5000014 | 5000014 |
Diluted Shares Outstanding | - | 5000014 | 5000014 | 5000014 | 5000014 |
Income Statement Trend
Serrano Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 558.5K | 1.6M | 2.2M | 2.3M | 2.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 205.8K | 242.7K | 381.8K | 476.2K | 1.0M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | 1 | - | - |
Total Current Assets | 840.4K | 1.9M | 2.7M | 2.9M | 3.7M |
Non-Current Assets | |||||
Property, Plant & Equipment | 289.9K | 289.9K | 289.9K | 289.9K | 289.9K |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | 81.8M | 83.1M | 84.3M | 85.7M | 86.6M |
Total Assets | 82.7M | 85.0M | 87.0M | 88.6M | 90.4M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 214.2K | 315.4K | 466.6K | 455.5K | 381.0K |
Short-term Debt | 30.0M | 36.4M | 4.3M | 2.9M | 212.1K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | -4 | - |
Total Current Liabilities | 30.4M | 36.8M | 4.8M | 3.4M | 624.0K |
Non-Current Liabilities | |||||
Long-term Debt | 6.5M | 520.2K | 33.9M | 35.1M | 37.7M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | 4 | - |
Total Non-Current Liabilities | 6.5M | 520.2K | 33.9M | 35.1M | 37.7M |
Total Liabilities | 37.0M | 37.4M | 38.7M | 38.5M | 38.3M |
Equity | |||||
Common Stock | 5.0M | 5.0M | 5.0M | 5.0M | 5.0M |
Retained Earnings | -10.4M | -8.5M | -7.1M | -5.4M | -3.5M |
Treasury Stock | 365.2K | 298.7K | 298.7K | 298.7K | 288.3K |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 45.7M | 47.7M | 48.4M | 50.1M | 52.0M |
Key Metrics | |||||
Total Debt | 36.6M | 36.9M | 38.2M | 38.0M | 37.9M |
Working Capital | -29.6M | -34.9M | -2.1M | -499.3K | 3.1M |
Balance Sheet Composition
Serrano Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -1.9M | -1.4M | -1.7M | -1.9M | -2.3M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 274.0K | 236.1K | 271.5K | 83.2K | -643.2K |
Operating Cash Flow | 430.1K | 745.8K | -604.0K | -1.1M | -2.2M |
Investing Activities | |||||
Capital Expenditures | 0 | 0 | 0 | 0 | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 0 | 0 | 0 | 0 | - |
Financing Activities | |||||
Share Repurchases | -66.4K | 0 | 0 | -10.4K | 0 |
Dividends Paid | - | - | - | - | -700.0K |
Debt Issuance | 3.6M | 2.4M | 0 | - | - |
Debt Repayment | -4.1M | -3.9M | 0 | -2.6K | -64.8K |
Financing Cash Flow | -578.9K | -831.8K | 0 | -13.2K | -764.8K |
Free Cash Flow | -366.5K | 379.4K | -90.8K | -181.0K | -1.9M |
Net Change in Cash | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ysrr | 105.6M | - | 2.16 | -4.02% | -38.24% | 77.79 |
General de Galerías | 3.7B | 29.10 | 4.21 | 15.60% | 60.73% | 3.99 |
Castellana | 931.7M | 9.24 | 1.03 | 10.96% | 81.92% | 64.58 |
Tander Inversiones | 98.8M | 61.05 | 1.47 | 2.46% | 20.88% | 161.43 |
Trajano Iberia | 37.1M | 1.10 | 0.07 | 5.83% | 21.54% | 110.30 |
Emperador Properties | 643.0M | 105.00 | 1.67 | 1.72% | 19.27% | 79.40 |
Financial data is updated regularly. All figures are in the company's reporting currency.