DELFORCHE FRANK: 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 2025
not consecutiveLargest movements
- Cash +€223,093
up €223,093 (+777%), from €28,710 to €251,802
- Tangible fixed assets +€23,616
up €23,616 (+3.6%), from €659,817 to €683,434
of which Furniture and vehicles: +€65,609
- Trade debts +€165,104
up €165,104 (+194%), from €85,138 to €250,242
of which Suppliers: +€161,604
- Profit (loss) carried forward +€74,522
up €74,522 (+81.9%), from €91,041 to €165,564
- Current portion of long-term debt -€34,657
down €34,657 (-61.3%), from €56,535 to €21,879
- Other debts +€29,227
up €29,227 (+39.2%), from €74,654 to €103,882
- Tax, wage and social debts +€17,931
up €17,931 (+281%), from €6,371 to €24,302
of which Taxes: +€12,246
- Gross operating margin +€130,720
up €130,720 (+67.2%), from €194,646 to €325,366
- Staff costs +€38,003
up €38,003 (+96.8%), from €39,267 to €77,270
- Taxes +€21,848
up €21,848 (+438%), from €4,990 to €26,838
- Depreciation -€15,297
down €15,297 (-12.0%), from €127,953 to €112,656
- Other operating charges +€13,885
up €13,885 (+150%), from €9,266 to €23,150
Change in the result, 2023 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
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 | 2023 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €896,397 | €1,138,584 | +€242,188 | +27.0% |
| Fixed assets | 21/28 | €659,942 | €683,558 | +€23,616 | +3.6% |
| Tangible fixed assets | 22/27 | €659,817 | €683,434 | +€23,616 | +3.6% |
| Land and buildings | 22 | €138,481 | €80,323 | -€58,157 | -42.0% |
| Plant, machinery and equipment | 23 | €306,039 | €322,204 | +€16,165 | +5.3% |
| Furniture and vehicles | 24 | €215,297 | €280,906 | +€65,609 | +30.5% |
| Financial fixed assets | 28 | €125 | €125 | = | 0.0% |
| Current assets | 29/58 | €236,455 | €455,026 | +€218,571 | +92.4% |
| Amounts receivable within one year | 40/41 | €10,050 | €150 | -€9,900 | -98.5% |
| Other amounts receivable | 41 | €10,050 | €150 | -€9,900 | -98.5% |
| Current investments | 50/53 | €190,000 | €193,454 | +€3,454 | +1.8% |
| Cash at bank and in hand | 54/58 | €28,710 | €251,802 | +€223,093 | +777% |
| Deferred charges and accrued income | 490/1 | €7,695 | €9,620 | +€1,925 | +25.0% |
| Total equity and liabilities | 10/49 | €896,397 | €1,138,584 | +€242,188 | +27.0% |
| Equity | 10/15 | €424,853 | €499,375 | +€74,522 | +17.5% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Contributions outside capital | 11 | €12,400 | €12,400 | = | 0.0% |
| Other | 1109/19 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €321,411 | €321,411 | = | 0.0% |
| Non-distributable reserves | 130/1 | €2,000 | €2,000 | = | 0.0% |
| Reserves not available under the articles | 1311 | €2,000 | €2,000 | = | 0.0% |
| Tax-exempt reserves | 132 | €115,671 | €115,671 | = | 0.0% |
| Distributable reserves | 133 | €203,741 | €203,741 | = | 0.0% |
| Profit (loss) carried forward | 14 | €91,041 | €165,564 | +€74,522 | +81.9% |
| Amounts payable | 17/49 | €471,544 | €639,209 | +€167,666 | +35.6% |
| Amounts payable after more than one year | 17 | €237,673 | €238,748 | +€1,075 | +0.5% |
| Financial debts | 170/4 | €237,673 | €238,748 | +€1,075 | +0.5% |
| Amounts payable within one year | 42/48 | €222,699 | €400,305 | +€177,606 | +79.8% |
| Current portion of amounts payable after more than one year | 42 | €56,535 | €21,879 | -€34,657 | -61.3% |
| Trade debts | 44 | €85,138 | €250,242 | +€165,104 | +194% |
| Suppliers | 440/4 | €85,138 | €246,742 | +€161,604 | +190% |
| Bills of exchange payable | 441 | - | €3,500 | +€3,500 | |
| Taxes, remuneration and social security | 45 | €6,371 | €24,302 | +€17,931 | +281% |
| Taxes | 450/3 | €6,371 | €18,617 | +€12,246 | +192% |
| Remuneration and social security | 454/9 | - | €5,686 | +€5,686 | |
| Other amounts payable | 47/48 | €74,654 | €103,882 | +€29,227 | +39.2% |
| Accrued charges and deferred income | 492/3 | €11,172 | €157 | -€11,016 | -98.6% |
| Remuneration, social security and pensions | 62 | €39,267 | €77,270 | +€38,003 | +96.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €127,953 | €112,656 | -€15,297 | -12.0% |
| Other operating charges | 640/8 | €9,266 | €23,150 | +€13,885 | +150% |
| Gross operating margin | 9900 | €194,646 | €325,366 | +€130,720 | +67.2% |
| Operating profit (loss) | 9901 | €18,160 | €112,290 | +€94,130 | +518% |
| Financial income | 75/76B | €2 | €512 | +€510 | +28,675% |
| Recurring financial income | 75 | €2 | €512 | +€510 | +28,675% |
| Financial charges | 65/66B | €7,845 | €12,670 | +€4,826 | +61.5% |
| Recurring financial charges | 65 | €7,845 | €12,670 | +€4,826 | +61.5% |
| Profit (loss) for the period before taxes | 9903 | €10,317 | €100,131 | +€89,814 | +871% |
| Income taxes | 67/77 | €4,990 | €26,838 | +€21,848 | +438% |
| Profit (loss) for the period | 9904 | €5,327 | €73,293 | +€67,966 | +1,276% |
| Profit (loss) for the period to be appropriated | 9905 | €5,327 | €73,293 | +€67,966 | +1,276% |
Value
latest balance sheet 30-06-2025 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €477,929 · 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)
- €499,375
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €499,375
Capitalised earnings
- 2025
- €73,293
- 2023
- €5,327
- 2022
- €85,714
- 2021
- €38,764
- 2020
- €735
- Average result, excluding non-recurring income and charges
- €54,778
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €391,271 / €456,483 / €547,780
Your EBITDA multiple
- EBITDA 2025
- €224,946
- Net financial debt
- -€184,629
- 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 30 June 2023 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 11 November 2026 via checked.be.