BISTRO NAPOLEON: 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 2024
Largest movements
- Receivables after one year -€57,476
no longer reported in 2024 (was €57,476)
- Receivables within one year +€40,868
up €40,868 (+2,300%), from €1,777 to €42,645
- Tangible fixed assets -€9,045
down €9,045 (-3.1%), from €289,639 to €280,594
of which Land and buildings: -€8,885
- Tax, wage and social debts +€20,262
up €20,262 (+11.1%), from €182,834 to €203,096
of which Taxes: +€17,093
- Profit (loss) carried forward -€17,060
down €17,060 (-10.1%), from -€168,259 to -€185,319
- Debts after one year -€11,739
down €11,739 (-14.1%), from €83,324 to €71,585
- Trade debts -€7,195
down €7,195 (-17.2%), from €41,905 to €34,710
- Advances received -€5,553
down €5,553 (-27.0%), from €20,553 to €15,000
- Gross operating margin +€28,872
up €28,872 (+12.4%), from €233,354 to €262,226
- Financial charges +€18,569
up €18,569 (+141%), from €13,202 to €31,771
- Other operating charges -€16,709
down €16,709 (-54.3%), from €30,762 to €14,053
- Staff costs +€12,464
up €12,464 (+5.8%), from €214,406 to €226,870
- Taxes -€5,084
no longer reported in 2024 (was €5,084)
Change in the result, 2023 to 2024
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
The bridge is derived from the 2023 and 2024 balance sheets and the 2024 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €376,129 | €354,877 | -€21,252 | -5.7% |
| Fixed assets | 21/28 | €290,954 | €281,909 | -€9,045 | -3.1% |
| Tangible fixed assets | 22/27 | €289,639 | €280,594 | -€9,045 | -3.1% |
| Land and buildings | 22 | €282,911 | €274,026 | -€8,885 | -3.1% |
| Plant, machinery and equipment | 23 | €5,618 | €5,828 | +€210 | +3.7% |
| Furniture and vehicles | 24 | €1,110 | €740 | -€370 | -33.3% |
| Financial fixed assets | 28 | €1,315 | €1,315 | = | 0.0% |
| Current assets | 29/58 | €85,175 | €72,968 | -€12,207 | -14.3% |
| Amounts receivable after more than one year | 29 | €57,476 | - | -€57,476 | |
| Other amounts receivable | 291 | €57,476 | - | -€57,476 | |
| Stocks and contracts in progress | 3 | €9,860 | €11,515 | +€1,655 | +16.8% |
| Stocks | 30/36 | €9,860 | €11,515 | +€1,655 | +16.8% |
| Amounts receivable within one year | 40/41 | €1,777 | €42,645 | +€40,868 | +2,300% |
| Other amounts receivable | 41 | €1,777 | €42,645 | +€40,868 | +2,300% |
| Cash at bank and in hand | 54/58 | €14,187 | €15,202 | +€1,015 | +7.2% |
| Deferred charges and accrued income | 490/1 | €1,875 | €3,606 | +€1,731 | +92.3% |
| Total equity and liabilities | 10/49 | €376,129 | €354,877 | -€21,252 | -5.7% |
| Equity | 10/15 | €47,513 | €30,453 | -€17,060 | -35.9% |
| Contributions | 10/11 | €22,000 | €22,000 | = | 0.0% |
| Revaluation surpluses | 12 | €193,772 | €193,772 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€168,259 | -€185,319 | -€17,060 | -10.1% |
| Amounts payable | 17/49 | €328,616 | €324,424 | -€4,192 | -1.3% |
| Amounts payable after more than one year | 17 | €83,324 | €71,585 | -€11,739 | -14.1% |
| Financial debts | 170/4 | €83,324 | €71,585 | -€11,739 | -14.1% |
| Amounts payable within one year | 42/48 | €245,292 | €252,839 | +€7,547 | +3.1% |
| Financial debts | 43 | - | €33 | +€33 | |
| Credit institutions | 430/8 | - | €33 | +€33 | |
| Trade debts | 44 | €41,905 | €34,710 | -€7,195 | -17.2% |
| Suppliers | 440/4 | €41,905 | €34,710 | -€7,195 | -17.2% |
| Advances received on contracts in progress | 46 | €20,553 | €15,000 | -€5,553 | -27.0% |
| Taxes, remuneration and social security | 45 | €182,834 | €203,096 | +€20,262 | +11.1% |
| Taxes | 450/3 | €54,945 | €72,038 | +€17,093 | +31.1% |
| Remuneration and social security | 454/9 | €127,889 | €131,058 | +€3,169 | +2.5% |
| Remuneration, social security and pensions | 62 | €214,406 | €226,870 | +€12,464 | +5.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €11,445 | €11,592 | +€147 | +1.3% |
| Other operating charges | 640/8 | €30,762 | €14,053 | -€16,709 | -54.3% |
| Gross operating margin | 9900 | €233,354 | €262,226 | +€28,872 | +12.4% |
| Operating profit (loss) | 9901 | -€23,259 | €9,711 | +€32,970 | |
| Financial income | 75/76B | €7,505 | €5,000 | -€2,505 | -33.4% |
| Recurring financial income | 75 | €7,505 | €5,000 | -€2,505 | -33.4% |
| Financial charges | 65/66B | €13,202 | €31,771 | +€18,569 | +141% |
| Recurring financial charges | 65 | €13,202 | €31,771 | +€18,569 | +141% |
| Profit (loss) for the period before taxes | 9903 | -€28,956 | -€17,060 | +€11,896 | +41.1% |
| Income taxes | 67/77 | €5,084 | - | -€5,084 | |
| Profit (loss) for the period | 9904 | -€34,040 | -€17,060 | +€16,980 | +49.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€34,040 | -€17,060 | +€16,980 | +49.9% |
Value
latest balance sheet 31-12-2024 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €30,453 · adjusted equity only
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)
- €30,453
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €30,453
Capitalised earnings
- 2024
- -€17,060
- 2023
- -€34,040
- 2022
- €11,678
- 2021
- €25,859
- 2020
- €29,069
- Average result, excluding non-recurring income and charges
- -€13,141
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- not meaningful, as the average result is zero or negative
Your EBITDA multiple
- EBITDA 2024
- €21,303
- Net financial debt
- €56,416
- 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 31 December 2024. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 11 November 2026 via checked.be.