Cocon: 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 2024 and 2025
Largest movements
- Stocks and contracts -€2.2m
down €2.2m (-63.8%), from €3.5m to €1.3m
- Current investments +€500,000
new in 2025: €500,000
- Receivables within one year +€93,244
up €93,244 (+204%), from €45,621 to €138,865
- Cash -€58,675
down €58,675 (-95.5%), from €61,420 to €2,745
mainly Short-term financial debts (-€1.3m) and Debts after one year (-€830,365)
- Short-term financial debts -€1.3m
down €1.3m (-65.7%), from €1.9m to €664,000
- Debts after one year -€830,365
down €830,365 (-96.5%), from €860,377 to €30,012
- Reserves +€194,820
up €194,820 (+26.5%), from €733,813 to €928,633
- Trade debts +€121,162
up €121,162 (+413%), from €29,348 to €150,511
- Tax, wage and social debts +€98,206
new in 2025: €98,206
- Gross operating margin +€265,365
up €265,365 (+247%), from €107,370 to €372,735
- Taxes +€93,827
up €93,827 (+2,143%), from €4,379 to €98,206
- Financial charges -€53,064
down €53,064 (-40.3%), from €131,559 to €78,494
- Provisions +€40,000
no longer reported in 2025 (was -€40,000)
Change in the result, 2024 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
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 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 | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €3,609,365 | €1,911,042 | -€1.7m | -47.1% |
| Current assets | 29/58 | €3,609,365 | €1,911,042 | -€1.7m | -47.1% |
| Stocks and contracts in progress | 3 | €3,502,325 | €1,269,432 | -€2.2m | -63.8% |
| Stocks | 30/36 | €3,502,325 | €1,269,432 | -€2.2m | -63.8% |
| Amounts receivable within one year | 40/41 | €45,621 | €138,865 | +€93,244 | +204% |
| Other amounts receivable | 41 | €45,621 | €138,865 | +€93,244 | +204% |
| Current investments | 50/53 | - | €500,000 | +€500,000 | |
| Cash at bank and in hand | 54/58 | €61,420 | €2,745 | -€58,675 | -95.5% |
| Total equity and liabilities | 10/49 | €3,609,365 | €1,911,042 | -€1.7m | -47.1% |
| Equity | 10/15 | €761,813 | €956,633 | +€194,820 | +25.6% |
| Contributions | 10/11 | €28,000 | €28,000 | = | 0.0% |
| Reserves | 13 | €733,813 | €928,633 | +€194,820 | +26.5% |
| Distributable reserves | 133 | €733,813 | €928,633 | +€194,820 | +26.5% |
| Provisions and deferred taxes | 16 | €10,000 | €10,000 | = | 0.0% |
| Provisions for liabilities and charges | 160/5 | €10,000 | €10,000 | = | 0.0% |
| Other liabilities and charges | 164/5 | €10,000 | €10,000 | = | 0.0% |
| Amounts payable | 17/49 | €2,837,552 | €944,409 | -€1.9m | -66.7% |
| Amounts payable after more than one year | 17 | €860,377 | €30,012 | -€830,365 | -96.5% |
| Other amounts payable | 178/9 | €860,377 | €30,012 | -€830,365 | -96.5% |
| Amounts payable within one year | 42/48 | €1,967,748 | €912,717 | -€1.1m | -53.6% |
| Financial debts | 43 | €1,938,400 | €664,000 | -€1.3m | -65.7% |
| Other loans | 439 | €1,938,400 | €664,000 | -€1.3m | -65.7% |
| Trade debts | 44 | €29,348 | €150,511 | +€121,162 | +413% |
| Suppliers | 440/4 | €29,348 | €150,511 | +€121,162 | +413% |
| Taxes, remuneration and social security | 45 | - | €98,206 | +€98,206 | |
| Taxes | 450/3 | - | €98,206 | +€98,206 | |
| Accrued charges and deferred income | 492/3 | €9,427 | €1,680 | -€7,747 | -82.2% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | -€40,000 | - | +€40,000 | |
| Other operating charges | 640/8 | €2,048 | €3,153 | +€1,106 | +54.0% |
| Gross operating margin | 9900 | €107,370 | €372,735 | +€265,365 | +247% |
| Operating profit (loss) | 9901 | €145,322 | €369,582 | +€224,260 | +154% |
| Financial income | 75/76B | - | €1,938 | +€1,938 | |
| Recurring financial income | 75 | - | €1,938 | +€1,938 | |
| Financial charges | 65/66B | €131,559 | €78,494 | -€53,064 | -40.3% |
| Recurring financial charges | 65 | €131,559 | €78,494 | -€53,064 | -40.3% |
| Profit (loss) for the period before taxes | 9903 | €13,764 | €293,026 | +€279,263 | +2,029% |
| Income taxes | 67/77 | €4,379 | €98,206 | +€93,827 | +2,143% |
| Profit (loss) for the period | 9904 | €9,384 | €194,820 | +€185,436 | +1,976% |
| Profit (loss) for the period to be appropriated | 9905 | €9,384 | €194,820 | +€185,436 | +1,976% |
Value
latest balance sheet 31-12-2025 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €1.2m · 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)
- €956,633
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €956,633
Capitalised earnings
- 2025
- €194,820
- 2024
- €9,384
- 2023
- €315,249
- 2022
- €292,889
- 2021
- -€44,646
- Average result, excluding non-recurring income and charges
- €173,151
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €1.2m / €1.4m / €1.7m
Your EBITDA multiple
- EBITDA 2025
- -
- Net financial debt
- €191,268
- 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 2024 and 31 December 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 12 November 2026 via checked.be.