Skip to content

AE Logistiek: value indication

Line	Code	2023	2025	Change	%
Total assets	20/58	€270,384	€385,650	+€115,265	+42.6%
Formation expenses	20	€0	-	=
Fixed assets	21/28	€137,820	€168,754	+€30,935	+22.4%
Tangible fixed assets	22/27	€107,605	€138,129	+€30,525	+28.4%
Plant, machinery and equipment	23	-	€2,472	+€2,472
Furniture and vehicles	24	€107,605	€24,301	-€83,304	-77.4%
Leasing and similar rights	25	-	€111,357	+€111,357
Financial fixed assets	28	€30,215	€30,625	+€410	+1.4%
Current assets	29/58	€132,565	€216,895	+€84,330	+63.6%
Stocks and contracts in progress	3	€17,447	€5,242	-€12,205	-70.0%
Contracts in progress	37	€17,447	€5,242	-€12,205	-70.0%
Amounts receivable within one year	40/41	€80,570	€175,583	+€95,013	+118%
Trade receivables	40	€80,570	€172,583	+€92,013	+114%
Other amounts receivable	41	-	€3,000	+€3,000
Cash at bank and in hand	54/58	€28,467	€36,070	+€7,603	+26.7%
Deferred charges and accrued income	490/1	€6,080	-	-€6,080
Total equity and liabilities	10/49	€270,384	€385,650	+€115,265	+42.6%
Equity	10/15	€29,711	€73,492	+€43,781	+147%
Contributions	10/11	€19,000	€19,000	=	0.0%
Reserves	13	€1,900	€45,681	+€43,781	+2,304%
Non-distributable reserves	130/1	€1,900	€1,900	=	0.0%
Reserves not available under the articles	1311	€1,900	€1,900	=	0.0%
Distributable reserves	133	-	€43,781	+€43,781
Profit (loss) carried forward	14	€8,811	€8,811	=	0.0%
Amounts payable	17/49	€240,673	€312,158	+€71,484	+29.7%
Amounts payable after more than one year	17	€80,973	€54,006	-€26,967	-33.3%
Financial debts	170/4	€80,973	€54,006	-€26,967	-33.3%
Amounts payable within one year	42/48	€159,701	€248,152	+€88,451	+55.4%
Current portion of amounts payable after more than one year	42	€39,876	€64,398	+€24,522	+61.5%
Financial debts	43	€29,000	€29,001	+€1	0.0%
Credit institutions	430/8	€29,000	€29,001	+€1	0.0%
Trade debts	44	€50,837	€76,146	+€25,309	+49.8%
Suppliers	440/4	€50,837	€76,146	+€25,309	+49.8%
Advances received on contracts in progress	46	€10,610	€52,955	+€42,345	+399%
Taxes, remuneration and social security	45	€29,378	€20,256	-€9,122	-31.0%
Taxes	450/3	€29,378	€20,256	-€9,122	-31.0%
Other amounts payable	47/48	-	€5,396	+€5,396
Accrued charges and deferred income	492/3	-	€10,000	+€10,000
Non-recurring operating income	76A	€1,073	-	-€1,073
Remuneration, social security and pensions	62	€75,067	€344,969	+€269,902	+360%
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets	630	€31,443	€68,535	+€37,092	+118%
Other operating charges	640/8	€7,663	€33,594	+€25,931	+338%
Non-recurring operating charges	66A	€1,747	€829	-€918	-52.6%
Gross operating margin	9900	€103,114	€575,099	+€471,985	+458%
Operating profit (loss)	9901	-€12,806	€127,173	+€139,978
Financial income	75/76B	€7,904	€37,064	+€29,160	+369%
Recurring financial income	75	€7,904	€37,064	+€29,160	+369%
Financial charges	65/66B	€7,446	€113,209	+€105,763	+1,420%
Recurring financial charges	65	€7,446	€82,893	+€75,447	+1,013%
Non-recurring financial charges	66B	-	€30,316	+€30,316
Profit (loss) for the period before taxes	9903	-€12,348	€51,028	+€63,376
Income taxes	67/77	-€8,850	€7,248	+€16,098
Profit (loss) for the period	9904	-€3,498	€43,781	+€47,279
Profit (loss) for the period to be appropriated	9905	-€3,498	€43,781	+€47,279

AE Logistiek: value indication

AE Logistiek: value indication

Position among the sector peers

What moved between 2023 and 2025

Largest movements

Change in the result, 2023 to 2025

Derived cash bridge

Value

Indicative value of the equity

Adjusted equity

Capitalised earnings

Your EBITDA multiple

Limits of the indication

Next steps