COPAGEST: 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
- Receivables within one year +€120.1m
up €120.1m (+36,609%), from €328,098 to €120.4m
of which Other amounts receivable: +€119.8m
- Debts after one year +€416.0m
up €416.0m (+85.9%), from €484.0m to €900.0m
- Profit (loss) carried forward -€118.2m
no longer reported in 2025 (was €118.2m)
- Contributions -€112.1m
down €112.1m (-28.3%), from €396.1m to €284.0m
of which Contributions outside capital: -€112.1m
- Current portion of long-term debt -€40.4m
no longer reported in 2025 (was €40.4m)
- Accrued charges and deferred income -€28.3m
down €28.3m (-95.9%), from €29.5m to €1.2m
- Financial charges +€21.8m
up €21.8m (+45.7%), from €47.8m to €69.6m
of which Non-recurring financial charges: +€22.8m
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
Cash or the result is not a separate line in both sets of accounts. So the cash flow cannot be derived from them.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,094,276,448 | €1,205,375,932 | +€111.1m | +10.2% |
| Fixed assets | 21/28 | €1,085,303,024 | €1,083,110,014 | -€2.2m | -0.2% |
| Financial fixed assets | 28 | €1,085,303,024 | €1,083,110,014 | -€2.2m | -0.2% |
| Affiliated companies | 280/1 | €1,085,302,924 | €1,083,110,014 | -€2.2m | -0.2% |
| Participating interests | 280 | €313,903,195 | €313,906,186 | +€2,991 | 0.0% |
| Amounts receivable | 281 | €771,399,729 | €769,203,828 | -€2.2m | -0.3% |
| Other financial fixed assets | 284/8 | €100 | - | -€100 | |
| Shares | 284 | €100 | - | -€100 | |
| Current assets | 29/58 | €8,973,424 | €122,265,919 | +€113.3m | +1,263% |
| Amounts receivable within one year | 40/41 | €328,098 | €120,440,042 | +€120.1m | +36,609% |
| Trade receivables | 40 | - | €292,620 | +€292,620 | |
| Other amounts receivable | 41 | €328,098 | €120,147,422 | +€119.8m | +36,519% |
| Deferred charges and accrued income | 490/1 | €8,645,326 | €1,825,877 | -€6.8m | -78.9% |
| Total equity and liabilities | 10/49 | €1,094,276,448 | €1,205,375,932 | +€111.1m | +10.2% |
| Equity | 10/15 | €521,241,140 | €291,780,331 | -€229.5m | -44.0% |
| Contributions | 10/11 | €396,112,255 | €284,002,757 | -€112.1m | -28.3% |
| Capital | 10 | €193,506,829 | €193,506,829 | = | 0.0% |
| Issued capital | 100 | €193,506,829 | €193,506,829 | = | 0.0% |
| Contributions outside capital | 11 | €202,605,426 | €90,495,929 | -€112.1m | -55.3% |
| Share premium | 1100/10 | €202,605,426 | €90,495,929 | -€112.1m | -55.3% |
| Reserves | 13 | €6,924,920 | €7,777,573 | +€852,653 | +12.3% |
| Non-distributable reserves | 130/1 | €6,924,920 | €7,777,573 | +€852,653 | +12.3% |
| Legal reserve | 130 | €6,924,920 | €7,777,573 | +€852,653 | +12.3% |
| Profit (loss) carried forward | 14 | €118,203,965 | - | -€118.2m | |
| Provisions and deferred taxes | 16 | €72,960 | - | -€72,960 | |
| Provisions for liabilities and charges | 160/5 | €72,960 | - | -€72,960 | |
| Taxes | 161 | €72,960 | - | -€72,960 | |
| Amounts payable | 17/49 | €572,962,348 | €913,595,601 | +€340.6m | +59.5% |
| Amounts payable after more than one year | 17 | €484,040,715 | €900,000,000 | +€416.0m | +85.9% |
| Financial debts | 170/4 | €484,040,715 | €900,000,000 | +€416.0m | +85.9% |
| Subordinated loans | 170 | €484,040,715 | - | -€484.0m | |
| Credit institutions | 173 | - | €900,000,000 | +€900.0m | |
| Amounts payable within one year | 42/48 | €59,420,385 | €12,394,655 | -€47.0m | -79.1% |
| Current portion of amounts payable after more than one year | 42 | €40,367,776 | - | -€40.4m | |
| Trade debts | 44 | €59,003 | €45,306 | -€13,697 | -23.2% |
| Suppliers | 440/4 | €59,003 | €45,306 | -€13,697 | -23.2% |
| Other amounts payable | 47/48 | €18,993,605 | €12,349,349 | -€6.6m | -35.0% |
| Accrued charges and deferred income | 492/3 | €29,501,249 | €1,200,946 | -€28.3m | -95.9% |
| Operating charges | 60/66A | €256,246 | €47,405 | -€208,841 | -81.5% |
| Services and other goods | 61 | €116,760 | €47,287 | -€69,474 | -59.5% |
| Other operating charges | 640/8 | €10,680 | €118 | -€10,562 | -98.9% |
| Non-recurring operating charges | 66A | €128,805 | - | -€128,805 | |
| Operating profit (loss) | 9901 | -€256,246 | -€47,405 | +€208,841 | +81.5% |
| Financial income | 75/76B | €75,824,766 | €69,176,714 | -€6.6m | -8.8% |
| Recurring financial income | 75 | €75,824,766 | €54,522,875 | -€21.3m | -28.1% |
| Income from financial fixed assets | 750 | €61,654,202 | €47,114,415 | -€14.5m | -23.6% |
| Income from current assets | 751 | €14,170,553 | €7,408,460 | -€6.8m | -47.7% |
| Other financial income | 752/9 | €10 | - | -€10 | |
| Non-recurring financial income | 76B | - | €14,653,839 | +€14.7m | |
| Financial charges | 65/66B | €47,795,712 | €69,635,901 | +€21.8m | +45.7% |
| Recurring financial charges | 65 | €47,795,712 | €46,828,325 | -€967,387 | -2.0% |
| Debt charges | 650 | €47,794,916 | €46,827,746 | -€967,170 | -2.0% |
| Other financial charges | 652/9 | €796 | €579 | -€217 | -27.3% |
| Non-recurring financial charges | 66B | - | €22,807,576 | +€22.8m | |
| Profit (loss) for the period before taxes | 9903 | €27,772,808 | -€506,592 | -€28.3m | |
| Income taxes | 67/77 | €2,905,426 | €1,280,340 | -€1.6m | -55.9% |
| Taxes | 670/3 | €3,314,898 | €2,402,938 | -€911,959 | -27.5% |
| Tax adjustments and reversals of tax provisions | 77 | €409,472 | €1,122,598 | +€713,126 | +174% |
| Profit (loss) for the period | 9904 | €24,867,383 | -€1,786,932 | -€26.7m | |
| Profit (loss) for the period to be appropriated | 9905 | €24,867,383 | -€1,786,932 | -€26.7m |
Value
latest balance sheet 30-06-2025 · 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 €212.0m · 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
Worked out with Checked's starting values, not your estimate and not market data. Change the assumptions: the value follows.
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)
- €291,780,331
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €291.8m
Capitalised earnings
- 2025
- -€1,786,932
- excluding non-recurring income and charges
- €6,366,805
- 2024
- €24,867,383
- excluding non-recurring income and charges
- €24,996,188
- 2023
- €16,006,593
- excluding non-recurring income and charges
- €16,200,147
- 2022
- -€921,173
- excluding non-recurring income and charges
- €798,517
- 2021
- €4,921,550
- Average result, excluding non-recurring income and charges
- €15,854,380
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €113.2m / €132.1m / €158.5m
Your EBITDA multiple
- EBITDA 2025
- -
- Net financial debt
- €900,000,000
- 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 result is not corrected for the manager's pay. If the company pays less or more than a market salary, the capitalised earnings are too high or too low.
- 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 June 2024 and 30 June 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 15 November 2026 via checked.be.