BOUB'S: 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 2021 and 2023
not consecutiveLargest movements
- Stocks and contracts +€18,670
up €18,670 (+2,251%), from €830 to €19,500
- Receivables within one year -€4,260
down €4,260 (-76.4%), from €5,578 to €1,318
- Cash +€2,537
up €2,537 (+6.0%), from €42,287 to €44,823
- Tangible fixed assets -€1,212
no longer reported in 2023 (was €1,212)
- Other debts +€17,236
up €17,236 (+126%), from €13,665 to €30,901
- Profit (loss) carried forward -€2,324
down €2,324 (-32.2%), from €7,212 to €4,888
- Trade debts +€846
up €846 (+187%), from €453 to €1,298
- Gross operating margin -€3,609
down €3,609 (-18.2%), from €19,834 to €16,225
- Other operating charges +€1,278
up €1,278 (+1,278%), from €100 to €1,378
- Depreciation -€1,212
no longer reported in 2023 (was €1,212)
- Financial charges +€249
up €249 (+134%), from €187 to €436
- Taxes +€229
up €229 (+16.4%), from €1,400 to €1,629
Change in the result, 2021 to 2023
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 | 2021 | 2023 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €49,906 | €65,641 | +€15,735 | +31.5% |
| Fixed assets | 21/28 | €1,212 | - | -€1,212 | |
| Tangible fixed assets | 22/27 | €1,212 | - | -€1,212 | |
| Other tangible fixed assets | 26 | €1,212 | - | -€1,212 | |
| Current assets | 29/58 | €48,694 | €65,641 | +€16,947 | +34.8% |
| Stocks and contracts in progress | 3 | €830 | €19,500 | +€18,670 | +2,251% |
| Stocks | 30/36 | €830 | €19,500 | +€18,670 | +2,251% |
| Amounts receivable within one year | 40/41 | €5,578 | €1,318 | -€4,260 | -76.4% |
| Other amounts receivable | 41 | €5,578 | €1,318 | -€4,260 | -76.4% |
| Cash at bank and in hand | 54/58 | €42,287 | €44,823 | +€2,537 | +6.0% |
| Total equity and liabilities | 10/49 | €49,906 | €65,641 | +€15,735 | +31.5% |
| Equity | 10/15 | €27,672 | €25,348 | -€2,324 | -8.4% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Capital | 10 | €18,600 | - | -€18,600 | |
| Issued capital | 100 | €18,600 | - | -€18,600 | |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Legal reserve | 130 | €1,860 | - | -€1,860 | |
| Reserves not available under the articles | 1311 | - | €1,860 | +€1,860 | |
| Profit (loss) carried forward | 14 | €7,212 | €4,888 | -€2,324 | -32.2% |
| Amounts payable | 17/49 | €22,234 | €40,294 | +€18,059 | +81.2% |
| Amounts payable within one year | 42/48 | €22,234 | €40,294 | +€18,059 | +81.2% |
| Trade debts | 44 | €453 | €1,298 | +€846 | +187% |
| Suppliers | 440/4 | €453 | €1,298 | +€846 | +187% |
| Taxes, remuneration and social security | 45 | €8,117 | €8,094 | -€22 | -0.3% |
| Taxes | 450/3 | €8,117 | €7,501 | -€615 | -7.6% |
| Remuneration and social security | 454/9 | - | €593 | +€593 | |
| Other amounts payable | 47/48 | €13,665 | €30,901 | +€17,236 | +126% |
| Non-recurring operating income | 76A | €4,551 | - | -€4,551 | |
| Remuneration, social security and pensions | 62 | €2,757 | €2,790 | +€34 | +1.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,212 | - | -€1,212 | |
| Other operating charges | 640/8 | €100 | €1,378 | +€1,278 | +1,278% |
| Gross operating margin | 9900 | €19,834 | €16,225 | -€3,609 | -18.2% |
| Operating profit (loss) | 9901 | €15,765 | €12,057 | -€3,708 | -23.5% |
| Financial charges | 65/66B | €187 | €436 | +€249 | +134% |
| Recurring financial charges | 65 | €187 | €436 | +€249 | +134% |
| Profit (loss) for the period before taxes | 9903 | €15,578 | €11,621 | -€3,958 | -25.4% |
| Income taxes | 67/77 | €1,400 | €1,629 | +€229 | +16.4% |
| Profit (loss) for the period | 9904 | €14,178 | €9,991 | -€4,187 | -29.5% |
| Profit (loss) for the period to be appropriated | 9905 | €14,178 | €9,991 | -€4,187 | -29.5% |
Value
latest balance sheet 31-12-2023 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €45,907 · 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)
- €25,348
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €25,348
Capitalised earnings
- 2023
- €9,991
- 2021
- €14,178
- excluding non-recurring income and charges
- €9,627
- 2020
- €8,310
- excluding non-recurring income and charges
- €4,310
- 2019
- €3,991
- 2018
- €9,025
- Average result, excluding non-recurring income and charges
- €7,976
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €56,971 / €66,467 / €79,760
Your EBITDA multiple
- EBITDA 2023
- -
- Net financial debt
- -€44,823
- 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 31 December 2021 and 31 December 2023. 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.