HERNIK: value indication
Roughly what is an SME worth on what it filed? A range from its adjusted equity and its earnings, with your own assumptions, recalculated as you go.
HERNIK
Indicative value of the equity
Indication, not a valuation or adviceMidpoint €203,962 · 50% capitalised earnings, 50% adjusted equity
The filed figures and these assumptions give no positive value: the adjusted equity and the average result are both zero or negative.
Part of the calculation comes out below zero; a shareholding is never worth less than zero, so the floor is zero.
Adjusted equity
- Equity (10/15)
- €226,065
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €226,065
Capitalised earnings
- 2025
- €15,612
- 2024
- €27,711
- 2023
- €22,145
- 2022
- -€25,113
- 2021
- -€12,664
- Average result
- €21,823
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €155,879 / €181,858 / €218,230
With your EBITDA multiple
- EBITDA 2025
- €34,052
- Net financial debt
- -€150,486
- Value with your multiple
- -
Net financial debt: financial debts after one year, the part due within the year and short-term financial debts, less cash and current investments.
What this indication leaves out
- Market prices and comparable transactions: Checked does not hold them.
- Anything after the latest accounts, and items off the balance sheet (guarantees, leases, disputes).
- The real value of buildings, stock and receivables: enter your own revaluation or adjustment.
- The owner's role in the business, synergies for a buyer and the tax consequences of a sale.
For a valuation to decide on: a company auditor or a certified accountant.
Source: filed annual accounts (NBB), latest balance sheet at 31 December 2025. Prepared on 29 September 2026 via checked.be. Indication, not a valuation or advice.