Deloitte Consulting & Advisory: 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
- Receivables within one year -€5.8m
down €5.8m (-5.1%), from €115.4m to €109.5m
of which Trade receivables: -€16.1m
- Deferred charges and accrued income +€2.7m
up €2.7m (+16.8%), from €15.7m to €18.4m
- Tax, wage and social debts -€5.5m
down €5.5m (-11.1%), from €49.5m to €44.0m
of which Remuneration and social security: -€4.3m
- Short-term financial debts -€4.8m
no longer reported in 2025 (was €4.8m)
- Debts after one year +€4.2m
up €4.2m (+22.3%), from €18.9m to €23.1m
of which Other amounts payable: +€5.7m
- Advances received -€3.6m
down €3.6m (-8.3%), from €43.8m to €40.1m
- Profit (loss) carried forward +€3.4m
up €3.4m (+30.9%), from €11.0m to €14.4m
- Turnover -€22.3m
down €22.3m (-3.8%), from €583.5m to €561.2m
- Staff costs -€16.2m
down €16.2m (-9.2%), from €175.0m to €158.9m
- Goods and materials -€13.1m
down €13.1m (-7.5%), from €175.5m to €162.4m
- Services and other goods +€10.0m
up €10.0m (+4.2%), from €237.4m to €247.5m
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 | €218,715,976 | €213,946,486 | -€4.8m | -2.2% |
| Fixed assets | 21/28 | €6,952,963 | €5,677,994 | -€1.3m | -18.3% |
| Intangible fixed assets | 21 | €3,509,837 | €2,096,101 | -€1.4m | -40.3% |
| Financial fixed assets | 28 | €3,443,126 | €3,581,893 | +€138,767 | +4.0% |
| Affiliated companies | 280/1 | - | €130,000 | +€130,000 | |
| Participating interests | 280 | - | €130,000 | +€130,000 | |
| Companies linked by participating interests | 282/3 | €3,268,250 | €3,268,125 | -€125 | 0.0% |
| Participating interests | 282 | €3,268,250 | €3,268,125 | -€125 | 0.0% |
| Other financial fixed assets | 284/8 | €174,876 | €183,768 | +€8,892 | +5.1% |
| Shares | 284 | €142,263 | €166,075 | +€23,813 | +16.7% |
| Amounts receivable and cash guarantees | 285/8 | €32,613 | €17,693 | -€14,920 | -45.7% |
| Current assets | 29/58 | €211,763,013 | €208,268,492 | -€3.5m | -1.7% |
| Amounts receivable after more than one year | 29 | €12,245,940 | €11,745,940 | -€500,000 | -4.1% |
| Other amounts receivable | 291 | €12,245,940 | €11,745,940 | -€500,000 | -4.1% |
| Stocks and contracts in progress | 3 | €68,398,748 | €66,965,566 | -€1.4m | -2.1% |
| Contracts in progress | 37 | €68,398,748 | €66,965,566 | -€1.4m | -2.1% |
| Amounts receivable within one year | 40/41 | €115,367,874 | €109,532,753 | -€5.8m | -5.1% |
| Trade receivables | 40 | €113,588,085 | €97,489,215 | -€16.1m | -14.2% |
| Other amounts receivable | 41 | €1,779,789 | €12,043,538 | +€10.3m | +577% |
| Current investments | 50/53 | - | €1,628,145 | +€1.6m | |
| Other investments | 51/53 | - | €1,628,145 | +€1.6m | |
| Cash at bank and in hand | 54/58 | €5,090 | €291 | -€4,799 | -94.3% |
| Deferred charges and accrued income | 490/1 | €15,745,362 | €18,395,797 | +€2.7m | +16.8% |
| Total equity and liabilities | 10/49 | €218,715,976 | €213,946,486 | -€4.8m | -2.2% |
| Equity | 10/15 | €19,765,598 | €23,156,311 | +€3.4m | +17.2% |
| Contributions | 10/11 | €8,758,727 | €8,758,727 | -€0 | 0.0% |
| Reserves | 13 | €45,779 | €45,779 | +€0 | 0.0% |
| Non-distributable reserves | 130/1 | €18,588 | €18,588 | +€0 | 0.0% |
| Reserves not available under the articles | 1311 | €18,588 | €18,588 | +€0 | 0.0% |
| Distributable reserves | 133 | €27,191 | €27,191 | -€0 | 0.0% |
| Profit (loss) carried forward | 14 | €10,961,092 | €14,351,805 | +€3.4m | +30.9% |
| Amounts payable | 17/49 | €198,950,378 | €190,790,175 | -€8.2m | -4.1% |
| Amounts payable after more than one year | 17 | €18,913,300 | €23,124,000 | +€4.2m | +22.3% |
| Financial debts | 170/4 | €1,610,000 | €140,000 | -€1.5m | -91.3% |
| Other loans | 174 | €1,610,000 | €140,000 | -€1.5m | -91.3% |
| Other amounts payable | 178/9 | €17,303,300 | €22,984,000 | +€5.7m | +32.8% |
| Amounts payable within one year | 42/48 | €179,668,785 | €166,924,522 | -€12.7m | -7.1% |
| Current portion of amounts payable after more than one year | 42 | €1,818,600 | €1,597,000 | -€221,600 | -12.2% |
| Financial debts | 43 | €4,786,512 | - | -€4.8m | |
| Other loans | 439 | €4,786,512 | - | -€4.8m | |
| Trade debts | 44 | €73,107,078 | €74,393,283 | +€1.3m | +1.8% |
| Suppliers | 440/4 | €73,107,078 | €74,393,283 | +€1.3m | +1.8% |
| Advances received on contracts in progress | 46 | €43,753,589 | €40,123,931 | -€3.6m | -8.3% |
| Taxes, remuneration and social security | 45 | €49,521,569 | €44,011,580 | -€5.5m | -11.1% |
| Taxes | 450/3 | €6,566,707 | €5,375,787 | -€1.2m | -18.1% |
| Remuneration and social security | 454/9 | €42,954,862 | €38,635,793 | -€4.3m | -10.1% |
| Other amounts payable | 47/48 | €6,681,437 | €6,798,728 | +€117,291 | +1.8% |
| Accrued charges and deferred income | 492/3 | €368,293 | €741,653 | +€373,360 | +101% |
| Operating income | 70/76A | €600,674,877 | €571,978,885 | -€28.7m | -4.8% |
| Turnover | 70 | €583,470,262 | €561,188,519 | -€22.3m | -3.8% |
| Change in stocks of work in progress, finished goods and contracts in progress | 71 | €3,773,812 | €1,195,560 | -€2.6m | -68.3% |
| Other operating income | 74 | €13,430,803 | €9,594,806 | -€3.8m | -28.6% |
| Operating charges | 60/66A | €596,818,026 | €569,465,586 | -€27.4m | -4.6% |
| Goods for resale, raw materials and consumables | 60 | €175,497,033 | €162,351,309 | -€13.1m | -7.5% |
| Purchases | 600/8 | €175,497,033 | €162,351,309 | -€13.1m | -7.5% |
| Services and other goods | 61 | €237,444,002 | €247,488,072 | +€10.0m | +4.2% |
| Remuneration, social security and pensions | 62 | €175,024,118 | €158,851,255 | -€16.2m | -9.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,231,939 | €525,547 | -€706,392 | -57.3% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €321,926 | €152,111 | -€169,815 | -52.7% |
| Other operating charges | 640/8 | €52,826 | €97,292 | +€44,466 | +84.2% |
| Non-recurring operating charges | 66A | €7,246,183 | - | -€7.2m | |
| Operating profit (loss) | 9901 | €3,856,851 | €2,513,299 | -€1.3m | -34.8% |
| Financial income | 75/76B | €1,005,010 | €1,614,971 | +€609,961 | +60.7% |
| Recurring financial income | 75 | €1,005,010 | €1,614,971 | +€609,961 | +60.7% |
| Income from financial fixed assets | 750 | €225,321 | €192,538 | -€32,783 | -14.5% |
| Income from current assets | 751 | €307,159 | €1,108,944 | +€801,785 | +261% |
| Other financial income | 752/9 | €472,531 | €313,489 | -€159,042 | -33.7% |
| Financial charges | 65/66B | €1,055,151 | €752,240 | -€302,911 | -28.7% |
| Recurring financial charges | 65 | €1,055,151 | €752,240 | -€302,911 | -28.7% |
| Debt charges | 650 | €71,363 | €15,589 | -€55,774 | -78.2% |
| Other financial charges | 652/9 | €983,789 | €736,651 | -€247,138 | -25.1% |
| Profit (loss) for the period before taxes | 9903 | €3,806,710 | €3,376,030 | -€430,680 | -11.3% |
| Income taxes | 67/77 | €3,272,933 | €2,270,475 | -€1.0m | -30.6% |
| Taxes | 670/3 | €3,492,607 | €2,336,896 | -€1.2m | -33.1% |
| Tax adjustments and reversals of tax provisions | 77 | €219,675 | €66,421 | -€153,254 | -69.8% |
| Profit (loss) for the period | 9904 | €533,777 | €1,105,555 | +€571,778 | +107% |
| Profit (loss) for the period to be appropriated | 9905 | €533,777 | €1,105,555 | +€571,778 | +107% |
Value
latest balance sheet 31-05-2025 · indication, not a valuation or adviceIts turnover (€561.2m) and balance sheet total (€213.9m) are both above the SME limits of €50m turnover or €43m balance sheet total. This indication is made for SMEs. For a company of this size market prices set the value, and those prices are not in this range.
Indicative value of the equity
Indication, not a valuation or adviceMidpoint €41.1m · 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)
- €23,156,311
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- -€2,096,101
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €21.1m
Capitalised earnings
- 2025
- €1,105,555
- 2023
- €533,777
- excluding non-recurring income and charges
- €7,779,960
- 2022
- €13,129,224
- 2021
- €16,562,854
- 2020
- €11,621,101
- Average result, excluding non-recurring income and charges
- €7,338,246
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €52.4m / €61.2m / €73.4m
Your EBITDA multiple
- EBITDA 2025
- €3,038,846
- Net financial debt
- €108,564
- 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 31 May 2023 and 31 May 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.