|
Empresa/Cuenta
|
CAVALI ICLV
|
|
|
|
|
|
CIIU
|
6712
|
|
|
|
|
|
ESTADO DE SITUACION FINANCIERA / STATEMENT OF FINANCIAL POSITION
|
31/12/2024
|
31/12/2023
|
|
|
|
|
|
|
|
|
|
Efectivo y Equivalentes al Efectivo / Cash and cash equivalent
|
9,232
|
3,745
|
|
|
|
|
|
|
|
|
|
Otros Activos Financieros / Other financial assets
|
10,777
|
5,467
|
|
|
|
|
|
|
|
|
|
Cuentas por Cobrar Comerciales (neto) / Trade accounts receivable (net)
|
7,050
|
3,765
|
|
|
|
|
|
|
|
|
|
Otras Cuentas por Cobrar (neto) / Other accounts receivable (net)
|
1,888
|
8,584
|
|
|
|
|
|
|
|
|
|
Cuentas por Cobrar a Entidades Relacionadas / Other accounts receivable from related companies (net)
|
4,389
|
3,608
|
|
|
|
|
|
|
|
|
|
Anticipos / Advances
|
920
|
1,363
|
|
|
|
|
|
|
|
|
|
Inventarios / Stocks
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Activos Biológicos / Biological assets
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Activos por Impuestos a las Ganancias / Assets from income tax
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otros Activos no financieros / Other non financial assets
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Activos no Corrientes o Grupos de Activos para su Disposición Clasificados como Mantenidos para la Venta / Non-current assets or groups of assets for disposal classified as held for sale
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Activos no Corrientes o Grupos de Activos para su Disposición Clasificados como Mantenidos para Distribuir a los Propietarios / Non-current assets or groups of assets for disposal classified as held for Distribution to owners
|
0
|
0
|
|
|
|
|
|
|
|
|
|
TOTAL ACTIVOS CORRIENTES / TOTAL CURRENT ASSETS
|
34,256
|
26,532
|
|
|
|
|
|
|
|
|
|
Otros Activos Financieros / Other financial assets
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Inversiones en subsidiarias, negocios conjuntos y asociadas / Investments in subsidiaries, joint ventures and associates
|
8,582
|
8,135
|
|
|
|
|
|
|
|
|
|
Cuentas por Cobrar Comerciales / Trade accounts receivable
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otras Cuentas por Cobrar / Other accounts receivable
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Cuentas por Cobrar a Entidades Relacionadas / Other accounts receivable from related companies
|
5,013
|
6,191
|
|
|
|
|
|
|
|
|
|
Anticipos / Advances
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Activos Biológicos / Biological assets
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Propiedades de Inversión / Investment property
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Propiedades, Planta y Equipo (neto) / Inmovable Property, Machinery and Equipment (net)
|
2,286
|
2,278
|
|
|
|
|
|
|
|
|
|
Activos intangibles distintos de la plusvalia / Intangible assets other than goodwill
|
11,073
|
9,899
|
|
|
|
|
|
|
|
|
|
Activos por impuestos diferidos / Assets from deferred taxes
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Plusvalía / Goodwill
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otros Activos no financieros / Other non financial assets
|
0
|
0
|
|
|
|
|
|
|
|
|
|
TOTAL ACTIVOS NO CORRIENTES / TOTAL NON-CURRENT ASSETS
|
26,954
|
26,503
|
|
|
|
|
|
|
|
|
|
TOTAL DE ACTIVOS / TOTAL ASSETS
|
61,210
|
53,035
|
|
|
|
|
|
|
|
|
|
Otros Pasivos Financieros / Other financial liabilities
|
244
|
67
|
|
|
|
|
|
|
|
|
|
Cuentas por Pagar Comerciales / Trade accounts payable
|
2,846
|
2,536
|
|
|
|
|
|
|
|
|
|
Otras Cuentas por Pagar / Other accounts payable
|
8,122
|
3,840
|
|
|
|
|
|
|
|
|
|
Cuentas por Pagar a Entidades Relacionadas / Accounts payable to related companies
|
521
|
308
|
|
|
|
|
|
|
|
|
|
Ingresos diferidos / Deferred income
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Provisión por Beneficios a los Empleados / Provisions for employee benefits
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otras provisiones / Other provisions
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Pasivos por Impuestos a las Ganancias / Liabilities from deferred income tax
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otros Pasivos no financieros / Other non financial liabilities
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Pasivos incluidos en Grupos de Activos para su Disposición Clasificados como Mantenidos para la Venta / Liabilities included in groups of assets for disposal classified as held for sale
|
0
|
0
|
|
|
|
|
|
|
|
|
|
TOTAL PASIVOS CORRIENTES / TOTAL CURRENT LIABILITIES
|
11,733
|
6,751
|
|
|
|
|
|
|
|
|
|
Otros Pasivos Financieros / Other financial liabilities
|
311
|
0
|
|
|
|
|
|
|
|
|
|
Cuentas por Pagar Comerciales / Trade accounts payable
|
531
|
707
|
|
|
|
|
|
|
|
|
|
Otras Cuentas por Pagar / Other accounts payable
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Cuentas por Pagar a Entidades Relacionadas / Accounts payable to related companies
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Ingresos Diferidos / Deferred income
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Provisión por Beneficios a los Empleados / Provisions for employee profit sharing
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otras provisiones / Other provisions
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Pasivos por impuestos diferidos / Liabilities from deferred taxes
|
2,159
|
1,790
|
|
|
|
|
|
|
|
|
|
Otros pasivos no financieros / Other non financial liabilities
|
0
|
0
|
|
|
|
|
|
|
|
|
|
TOTAL PASIVOS NO CORRIENTES / TOTAL NON-CURRENT LIABILITIES
|
3,001
|
2,497
|
|
|
|
|
|
|
|
|
|
TOTAL PASIVOS / TOTAL LIABILITIES
|
14,734
|
9,248
|
|
|
|
|
|
|
|
|
|
Capital Emitido / Issued capital
|
29,950
|
29,950
|
|
|
|
|
|
|
|
|
|
Primas de Emisión / Share premium
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Acciones de Inversión / Investment stock
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Acciones Propias en Cartera / Treasury shares
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otras Reservas de Capital / Other capital reserves
|
5,994
|
5,994
|
|
|
|
|
|
|
|
|
|
Resultados Acumulados / Retained earnings
|
10,532
|
7,837
|
|
|
|
|
|
|
|
|
|
Otras Reservas de Patrimonio / Other equity reserves
|
0
|
6
|
|
|
|
|
|
|
|
|
|
TOTAL PATRIMONIO / TOTAL EQUITY
|
46,476
|
43,787
|
|
|
|
|
|
|
|
|
|
TOTAL PASIVO Y PATRIMONIO / TOTAL LIABILITIES AND EQUITY
|
61,210
|
53,035
|
|
|
|
|
|
|
|
|
|
ESTADO DE RESULTADOS / INCOME STATEMENT
|
31/12/2024
|
31/12/2023
|
|
|
|
|
|
|
|
|
|
INGRESOS DE ACTIVIDADES ORDINARIAS / INCOME FROM REGULAR ACTIVITIES
|
56,503
|
33,207
|
|
|
|
|
|
|
|
|
|
Otros Ingresos
|
295
|
9,533
|
|
|
|
|
|
|
|
|
|
Costo de Ventas / Cost of sales
|
0
|
0
|
|
|
|
|
|
|
|
|
|
GANANCIA (PERDIDA) BRUTA / GROSS PROFIT (LOSS)
|
13,542
|
2,533
|
|
|
|
|
|
|
|
|
|
Gastos de Ventas y Distribucion / Sales and distribution expenses
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Gastos de Administracion / Overheads
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Ganancia (Perdida) de la baja en Activos Financieros medidos al Costo Amortizado / Profit (loss) from disposal of financial assets measured at amortized cost
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otros Ingresos Operativos / Other operating income
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otros Gastos / Other operating expenses
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otras ganancias (perdidas) / Other profit (loss)
|
0
|
0
|
|
|
|
|
|
|
|
|
|
GANANCIA (PERDIDA) POR ACTIVIDADES DE OPERACION / PROFIT (LOSS) FROM OPERATING ACTIVITIES
|
13,542
|
2,533
|
|
|
|
|
|
|
|
|
|
Ingresos Financieros / Financial income
|
13,430
|
11,654
|
|
|
|
|
|
|
|
|
|
Gastos Financieros / Financial expenses
|
-524
|
-791
|
|
|
|
|
|
|
|
|
|
Diferencias de Cambio neto / Exchange differences net
|
51
|
-531
|
|
|
|
|
|
|
|
|
|
Ganancias (pérdidas) que surgen de diferencias entre importes en libros anteriores y el valor razonable de activos financieros reclasificados como medidos al valor razonable / Profits (losses) from the difference between the previous book value and fair value of financial assets reclassified and measured at fair value
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Diferencia entre el importe en libros de dividendos pagaderos e importe en libros de activos distribuidos distintos al efectivo / Difference between carrying amount of dividends payable and carrying amount of noncash assets distributed
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Otros ingresos (gastos) procedentes de subsidiarias, entidades controladas de forma conjunta y asociadas / Other income (expense) from subsidiaries, joint ventures and associates
|
3,003
|
2,487
|
|
|
|
|
|
|
|
|
|
RESULTADO ANTES DE IMPUESTO A LAS GANANCIAS / PRE-INCOME TAX RESULT
|
29,502
|
15,352
|
|
|
|
|
|
|
|
|
|
Gasto por Impuesto a las Ganancias / Income tax expenses
|
-8,810
|
-3,837
|
|
|
|
|
|
|
|
|
|
Ganancia (Perdida) Neta de Operaciones Continuadas / NET PROFIT (LOSS) FROM CONTINUING OPERATIONS
|
20,692
|
11,515
|
|
|
|
|
|
|
|
|
|
Ganancia (perdida) procedente de operaciones discontinuadas, neta del impuesto a las ganancias / Profit (loss) from discontinued operations, net of income tax
|
0
|
0
|
|
|
|
|
|
|
|
|
|
GANANCIA (PERDIDA) NETA DEL EJERCICIO / NET PROFIT (LOSS) FOR THE PERIOD
|
20,692
|
11,515
|
|
|
|
|
|
|
|
|
|
INDICADORES FINANCIEROS / FINANCIAL RATIOS
|
31/12/2024
|
|
|
|
|
|
Liquidez / Liquid Ratio
|
2.92
|
|
|
|
|
|
|
Rotación de Activos / Gross Sales to Total Assets
|
0.92
|
|
|
|
|
|
|
Solvencia / Solvency
|
0.24
|
|
|
|
|
|
|
Deuda / Patrimonio / Debt / Equity
|
0.32
|
|
|
|
|
|
|
Rentabilidad sobre Ventas Netas % / Return %
|
36.62
|
|
|
|
|
|
|
Rentabilidad sobre Activos % / Return on Assets %
|
33.80
|
|
|
|
|
|
|
Rentabilidad de Patrimonio % / Return on Equity %
|
44.52
|
|
|
|
|
|