AE Logistiek: what changed
Position among the sector peers
Sector benchmark: create a free account or sign in to use this tool.
You see every sector peer as a dot per ratio, with the company in two financial years and every ratio over five years against the sector.
What moved between 2023 and 2025
not consecutiveLargest movements
- Receivables within one year +€95,013
up €95,013 (+118%), from €80,570 to €175,583
of which Trade receivables: +€92,013
- Tangible fixed assets +€30,525
up €30,525 (+28.4%), from €107,605 to €138,129
of which Leasing and similar rights: +€111,357
- Stocks and contracts -€12,205
down €12,205 (-70.0%), from €17,447 to €5,242
- Cash +€7,603
up €7,603 (+26.7%), from €28,467 to €36,070
- Deferred charges and accrued income -€6,080
no longer reported in 2025 (was €6,080)
- Reserves +€43,781
up €43,781 (+2,304%), from €1,900 to €45,681
of which Distributable reserves: +€43,781
- Advances received +€42,345
up €42,345 (+399%), from €10,610 to €52,955
- Debts after one year -€26,967
down €26,967 (-33.3%), from €80,973 to €54,006
- Trade debts +€25,309
up €25,309 (+49.8%), from €50,837 to €76,146
- Current portion of long-term debt +€24,522
up €24,522 (+61.5%), from €39,876 to €64,398
- Gross operating margin +€471,985
up €471,985 (+458%), from €103,114 to €575,099
- Staff costs +€269,902
up €269,902 (+360%), from €75,067 to €344,969
- Financial charges +€105,763
up €105,763 (+1,420%), from €7,446 to €113,209
of which Financial charges: +€75,447
- Depreciation +€37,092
up €37,092 (+118%), from €31,443 to €68,535
- Financial income +€29,160
up €29,160 (+369%), from €7,904 to €37,064
Change in the result, 2023 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
A cash bridge needs two consecutive financial years. One year's result and depreciation cannot explain a change over several years. Pick two years that follow each other.
Every line side by side
| 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 |
Value
latest balance sheet 30-09-2025 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €146,354 · 50% capitalised earnings, 50% adjusted equity
Capitalisation rate 12% result over 3 years, excluding non-recurring income and charges earnings weight 50% revaluation €0 other adjustment €0 EBITDA multiple
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)
- €73,492
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €73,492
Capitalised earnings
- 2025
- €43,781
- excluding non-recurring income and charges
- €74,926
- 2023
- -€3,498
- excluding non-recurring income and charges
- -€2,824
- 2022
- €6,815
- 2021
- €8,559
- 2020
- €12,424
- Average result, excluding non-recurring income and charges
- €26,306
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €187,900 / €219,217 / €263,060
Your EBITDA multiple
- EBITDA 2025
- €195,707
- Net financial debt
- €111,335
- Your multiple
- -
- Value with your multiple
- -
Net financial debt is the sum of financial debts after one year, the part due within the year and short-term financial debts, less cash and current investments.
Limits of the indication
- Checked holds no market prices or comparable transactions.
- Anything after the latest accounts and items off the balance sheet (guarantees, leases, disputes) are left out.
- Checked does not know the real value of buildings, stock and receivables. Enter your own revaluation or adjustment for it.
- The owner's role in the business, synergies for a buyer and the tax consequences of a sale are left out.
For a valuation to base a decision on, go to a company auditor or a certified accountant.
Next steps
Calculation and sources
Source: filed annual accounts (NBB) and main activity (KBO). The movements compare the financial years ended 31 December 2023 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 13 November 2026 via checked.be.