EBITDA 2025 includes a one-off €640,000
- Module
- Financial · Quality of earnings
- Finding
- Reported EBITDA 2025 of €3.22m includes a €640,000 release of a warranty provision. Adjusted EBITDA is €2.58m. The management accounts show no normalisations.Halvoria Antriebstechnik GmbH
- Why a finding
Observed: The notes call the €640,000 release non-period income 1. It sits in other operating income of €720,000 2. The management accounts list zero normalisations 3. The IM states there were no one-offs 4.
Standard: Quality of earnings removes one-off and non-period items from EBITDA. The draft SPA prices the business at 7.76 × EBITDA 2025 from the management accounts 5.
Application: Adjusted EBITDA is €2.58m, a 10.5% margin against 13.1% in the IM. At the SPA multiple, the release carries about €4.97m of enterprise value.
- Verbatim excerpt
In den sonstigen betrieblichen Erträgen ist die Auflösung der Rückstellung für Gewährleistungen aus dem Serienanlauf Baureihe HX-4 in Höhe von EUR 640.000 enthalten. Die Gewährleistungsfrist ist im Geschäftsjahr abgelaufen; Inanspruchnahmen erfolgten nicht. Es handelt sich um einen periodenfremden Ertrag.
Marked in the source, p. 3 · ✓ Word for word from the document- Severity
- High
- Calculation
EBITDA 2025, reported 3 €3,220,000 − Release of warranty provision 1 €640,000 = Adjusted EBITDA €2,580,000 Adjusted EBITDA €2,580,000 ÷ Revenue 2025 2 €24,600,000 = Adjusted EBITDA margin 10.5%
Every operand cites its source.Release of warranty provision 1 €640,000 × SPA multiple 5 7.76× = Enterprise value carried €4,966,400 - Source and location
- 1Jahresabschluss 2025 (HGB)p. 3
- 2Jahresabschluss 2025 (HGB)p. 2
- 3Management Accounts 2023–2027sheet GuV Management!D3:D4
- 4Information Memorandum (Auszug)p. 1
- 5Geschäftsanteilskaufvertrag (Entwurf)§ 3.1
- Human review
- Awaiting your reviewer. Nothing reaches the client before sign-off.