Blue Ocean Vision: 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 within one year +€116,491
up €116,491 (+74.4%), from €156,554 to €273,045
of which Trade receivables: +€120,581
- Cash +€36,141
up €36,141 (+585%), from €6,176 to €42,318
mainly Trade debts (+€162,051) and Other debts (+€5,306)
- Trade debts +€162,051
up €162,051 (+146%), from €110,762 to €272,813
- Reserves -€10,473
down €10,473 (-41.3%), from €25,373 to €14,901
- Other debts +€5,306
up €5,306, from €0 to €5,306
- Tax, wage and social debts -€5,252
down €5,252 (-85.9%), from €6,111 to €859
- Gross operating margin -€30,977
down €30,977, from €26,864 to -€4,112
- Taxes -€5,252
down €5,252 (-100%), from €5,252 to €0
- Depreciation +€516
up €516 (+107%), from €484 to €1,000
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 | €167,247 | €318,879 | +€151,632 | +90.7% |
| Fixed assets | 21/28 | €4,516 | €3,516 | -€1,000 | -22.1% |
| Tangible fixed assets | 22/27 | €4,516 | €3,516 | -€1,000 | -22.1% |
| Furniture and vehicles | 24 | €4,516 | €3,516 | -€1,000 | -22.1% |
| Current assets | 29/58 | €162,730 | €315,363 | +€152,632 | +93.8% |
| Amounts receivable within one year | 40/41 | €156,554 | €273,045 | +€116,491 | +74.4% |
| Trade receivables | 40 | €151,547 | €272,128 | +€120,581 | +79.6% |
| Other amounts receivable | 41 | €5,007 | €917 | -€4,090 | -81.7% |
| Cash at bank and in hand | 54/58 | €6,176 | €42,318 | +€36,141 | +585% |
| Total equity and liabilities | 10/49 | €167,247 | €318,879 | +€151,632 | +90.7% |
| Equity | 10/15 | €50,373 | €39,901 | -€10,473 | -20.8% |
| Contributions | 10/11 | €25,000 | €25,000 | = | 0.0% |
| Reserves | 13 | €25,373 | €14,901 | -€10,473 | -41.3% |
| Distributable reserves | 133 | €25,373 | €14,901 | -€10,473 | -41.3% |
| Amounts payable | 17/49 | €116,873 | €278,978 | +€162,105 | +139% |
| Amounts payable within one year | 42/48 | €116,873 | €278,978 | +€162,105 | +139% |
| Trade debts | 44 | €110,762 | €272,813 | +€162,051 | +146% |
| Suppliers | 440/4 | €110,762 | €272,813 | +€162,051 | +146% |
| Taxes, remuneration and social security | 45 | €6,111 | €859 | -€5,252 | -85.9% |
| Taxes | 450/3 | €6,111 | €859 | -€5,252 | -85.9% |
| Other amounts payable | 47/48 | €0 | €5,306 | +€5,306 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €484 | €1,000 | +€516 | +107% |
| Other operating charges | 640/8 | €112 | €215 | +€103 | +92.0% |
| Non-recurring operating charges | 66A | - | €5,000 | +€5,000 | |
| Gross operating margin | 9900 | €26,864 | -€4,112 | -€30,977 | |
| Operating profit (loss) | 9901 | €26,269 | -€10,327 | -€36,596 | |
| Financial charges | 65/66B | €10 | €145 | +€135 | +1,331% |
| Recurring financial charges | 65 | €10 | €145 | +€135 | +1,331% |
| Profit (loss) for the period before taxes | 9903 | €26,259 | -€10,473 | -€36,731 | |
| Income taxes | 67/77 | €5,252 | €0 | -€5,252 | -100% |
| Profit (loss) for the period | 9904 | €21,007 | -€10,473 | -€31,480 | |
| Profit (loss) for the period to be appropriated | 9905 | €21,007 | -€10,473 | -€31,480 |
Value
latest balance sheet 30-09-2024 · indication, not a valuation or adviceFor holding and financial companies, the adjusted equity is usually a better measure than the earnings. Give the capitalised earnings a lower weight then.
Indicative value of the equity
Indication, not a valuation or adviceMidpoint €47,592 · 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)
- €39,901
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €39,901
Capitalised earnings
- 2024
- -€10,473
- excluding non-recurring income and charges
- -€5,473
- 2023
- €21,007
- 2022
- €4,366
- Average result, excluding non-recurring income and charges
- €6,634
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €47,386 / €55,283 / €66,340
Your EBITDA multiple
- EBITDA 2024
- -€9,327
- Net financial debt
- -€42,318
- Your multiple
- -
- Value with your multiple
- -
These accounts do not break down the debts after one year. They count in full as financial debt.
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 30 September 2023 and 30 September 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 9 November 2026 via checked.be.