DR. VAN DE WALLE PETER: 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 2022 and 2023
Largest movements
- Cash +€105,926
up €105,926 (+37.1%), from €285,606 to €391,532
mainly Debts after one year (+€80,606) and Deferred charges and accrued income (+€47,373)
- Deferred charges and accrued income -€47,373
down €47,373 (-74.1%), from €63,932 to €16,559
- Debts after one year +€80,606
up €80,606 (+28.9%), from €279,229 to €359,835
- Other debts -€67,411
down €67,411 (-88.3%), from €76,358 to €8,947
- Reserves +€41,000
up €41,000 (+12.4%), from €331,865 to €372,865
of which Distributable reserves: +€41,000
- Tax, wage and social debts +€9,102
up €9,102 (+85.7%), from €10,621 to €19,724
of which Taxes: +€8,170
- Current portion of long-term debt -€8,239
no longer reported in 2023 (was €8,239)
- Gross operating margin +€33,272
up €33,272 (+29.4%), from €113,019 to €146,291
- Financial income -€14,107
down €14,107 (-98.6%), from €14,307 to €201
- Staff costs +€9,336
up €9,336 (+21.1%), from €44,148 to €53,484
- Taxes +€5,435
up €5,435 (+39.5%), from €13,746 to €19,182
- Depreciation +€1,914
up €1,914 (+13.4%), from €14,301 to €16,216
Change in the result, 2022 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
The bridge is derived from the 2022 and 2023 balance sheets and the 2023 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 | 2022 | 2023 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €756,015 | €812,698 | +€56,683 | +7.5% |
| Fixed assets | 21/28 | €66,569 | €66,753 | +€184 | +0.3% |
| Tangible fixed assets | 22/27 | €66,395 | €66,579 | +€184 | +0.3% |
| Land and buildings | 22 | €62,296 | €49,119 | -€13,177 | -21.2% |
| Plant, machinery and equipment | 23 | €1,264 | €922 | -€342 | -27.0% |
| Furniture and vehicles | 24 | €2,835 | €16,538 | +€13,703 | +483% |
| Financial fixed assets | 28 | €174 | €174 | = | 0.0% |
| Current assets | 29/58 | €689,446 | €745,945 | +€56,499 | +8.2% |
| Amounts receivable within one year | 40/41 | €2,054 | - | -€2,054 | |
| Other amounts receivable | 41 | €2,054 | - | -€2,054 | |
| Current investments | 50/53 | €337,854 | €337,854 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €285,606 | €391,532 | +€105,926 | +37.1% |
| Deferred charges and accrued income | 490/1 | €63,932 | €16,559 | -€47,373 | -74.1% |
| Total equity and liabilities | 10/49 | €756,015 | €812,698 | +€56,683 | +7.5% |
| Equity | 10/15 | €344,329 | €385,449 | +€41,120 | +11.9% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €331,865 | €372,865 | +€41,000 | +12.4% |
| Non-distributable reserves | 130/1 | €9,099 | €9,099 | = | 0.0% |
| Reserves not available under the articles | 1311 | €9,099 | €9,099 | = | 0.0% |
| Tax-exempt reserves | 132 | €24,940 | €24,940 | = | 0.0% |
| Distributable reserves | 133 | €297,825 | €338,825 | +€41,000 | +13.8% |
| Profit (loss) carried forward | 14 | €64 | €184 | +€120 | +188% |
| Amounts payable | 17/49 | €411,686 | €427,249 | +€15,563 | +3.8% |
| Amounts payable after more than one year | 17 | €279,229 | €359,835 | +€80,606 | +28.9% |
| Financial debts | 170/4 | €279,229 | €359,835 | +€80,606 | +28.9% |
| Amounts payable within one year | 42/48 | €132,457 | €67,263 | -€65,195 | -49.2% |
| Current portion of amounts payable after more than one year | 42 | €8,239 | - | -€8,239 | |
| Financial debts | 43 | €4,034 | €3,878 | -€156 | -3.9% |
| Other loans | 439 | €4,034 | €3,878 | -€156 | -3.9% |
| Trade debts | 44 | €33,205 | €34,714 | +€1,509 | +4.5% |
| Suppliers | 440/4 | €33,205 | €34,714 | +€1,509 | +4.5% |
| Taxes, remuneration and social security | 45 | €10,621 | €19,724 | +€9,102 | +85.7% |
| Taxes | 450/3 | €4,592 | €12,762 | +€8,170 | +178% |
| Remuneration and social security | 454/9 | €6,029 | €6,961 | +€932 | +15.5% |
| Other amounts payable | 47/48 | €76,358 | €8,947 | -€67,411 | -88.3% |
| Accrued charges and deferred income | 492/3 | - | €151 | +€151 | |
| Non-recurring operating income | 76A | - | €8,000 | +€8,000 | |
| Remuneration, social security and pensions | 62 | €44,148 | €53,484 | +€9,336 | +21.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €14,301 | €16,216 | +€1,914 | +13.4% |
| Other operating charges | 640/8 | €2,403 | €3,285 | +€882 | +36.7% |
| Gross operating margin | 9900 | €113,019 | €146,291 | +€33,272 | +29.4% |
| Operating profit (loss) | 9901 | €52,166 | €73,306 | +€21,140 | +40.5% |
| Financial income | 75/76B | €14,307 | €201 | -€14,107 | -98.6% |
| Recurring financial income | 75 | €14,307 | €201 | -€14,107 | -98.6% |
| Financial charges | 65/66B | €14,663 | €13,205 | -€1,458 | -9.9% |
| Recurring financial charges | 65 | €14,663 | €13,205 | -€1,458 | -9.9% |
| Profit (loss) for the period before taxes | 9903 | €51,810 | €60,302 | +€8,491 | +16.4% |
| Income taxes | 67/77 | €13,746 | €19,182 | +€5,435 | +39.5% |
| Profit (loss) for the period | 9904 | €38,064 | €41,120 | +€3,056 | +8.0% |
| Profit (loss) for the period to be appropriated | 9905 | €38,064 | €41,120 | +€3,056 | +8.0% |
Value
latest balance sheet 31-03-2023 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €379,228 · 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)
- €385,449
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €385,449
Capitalised earnings
- 2023
- €41,120
- excluding non-recurring income and charges
- €33,120
- 2022
- €38,064
- 2021
- €63,098
- 2020
- €12,236
- 2019
- €7,941
- Average result, excluding non-recurring income and charges
- €44,761
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €319,721 / €373,008 / €447,610
Your EBITDA multiple
- EBITDA 2023
- €89,522
- Net financial debt
- -€365,673
- 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 March 2022 and 31 March 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 9 November 2026 via checked.be.