ELLCOM: 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 2025 and 2026
Largest movements
- Cash +€28,497
up €28,497 (+2,366%), from €1,205 to €29,702
mainly Trade debts (+€31,772) and Debts after one year (+€16,812)
- Receivables within one year +€22,768
up €22,768 (+57.0%), from €39,911 to €62,679
of which Other amounts receivable: +€35,470
- Tangible fixed assets +€17,092
new in 2026: €17,092
- Trade debts +€31,772
up €31,772 (+950%), from €3,345 to €35,117
- Debts after one year +€16,812
new in 2026: €16,812
- Reserves +€14,710
up €14,710 (+51.1%), from €28,765 to €43,475
- Current portion of long-term debt +€5,132
new in 2026: €5,132
- Tax, wage and social debts -€1,111
down €1,111 (-13.0%), from €8,549 to €7,438
- Gross operating margin +€12,535
up €12,535 (+106%), from €11,849 to €24,383
- Write-downs -€4,541
down €4,541 (-100%), from €4,541 to €0
- Other operating charges +€3,069
up €3,069 (+1,177%), from €261 to €3,329
- Financial charges +€2,537
up €2,537 (+1,770%), from €143 to €2,680
- Taxes +€2,206
up €2,206 (+85.6%), from €2,575 to €4,781
Change in the result, 2025 to 2026
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 2025 and 2026 balance sheets and the 2026 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 | 2025 | 2026 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €42,159 | €109,474 | +€67,315 | +160% |
| Fixed assets | 21/28 | - | €17,092 | +€17,092 | |
| Tangible fixed assets | 22/27 | - | €17,092 | +€17,092 | |
| Furniture and vehicles | 24 | - | €17,092 | +€17,092 | |
| Current assets | 29/58 | €42,159 | €92,381 | +€50,222 | +119% |
| Stocks and contracts in progress | 3 | €1,043 | €0 | -€1,043 | -100% |
| Stocks | 30/36 | €1,043 | €0 | -€1,043 | -100% |
| Amounts receivable within one year | 40/41 | €39,911 | €62,679 | +€22,768 | +57.0% |
| Trade receivables | 40 | €19,927 | €7,226 | -€12,701 | -63.7% |
| Other amounts receivable | 41 | €19,984 | €55,454 | +€35,470 | +177% |
| Cash at bank and in hand | 54/58 | €1,205 | €29,702 | +€28,497 | +2,366% |
| Total equity and liabilities | 10/49 | €42,159 | €109,474 | +€67,315 | +160% |
| Equity | 10/15 | €30,265 | €44,975 | +€14,710 | +48.6% |
| Contributions | 10/11 | €1,500 | €1,500 | = | 0.0% |
| Reserves | 13 | €28,765 | €43,475 | +€14,710 | +51.1% |
| Distributable reserves | 133 | €28,765 | €43,475 | +€14,710 | +51.1% |
| Amounts payable | 17/49 | €11,894 | €64,499 | +€52,605 | +442% |
| Amounts payable after more than one year | 17 | - | €16,812 | +€16,812 | |
| Financial debts | 170/4 | - | €16,812 | +€16,812 | |
| Amounts payable within one year | 42/48 | €11,894 | €47,687 | +€35,792 | +301% |
| Current portion of amounts payable after more than one year | 42 | - | €5,132 | +€5,132 | |
| Trade debts | 44 | €3,345 | €35,117 | +€31,772 | +950% |
| Suppliers | 440/4 | €3,345 | €35,117 | +€31,772 | +950% |
| Taxes, remuneration and social security | 45 | €8,549 | €7,438 | -€1,111 | -13.0% |
| Taxes | 450/3 | €8,549 | €7,438 | -€1,111 | -13.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €158 | +€158 | |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €4,541 | €0 | -€4,541 | -100% |
| Other operating charges | 640/8 | €261 | €3,329 | +€3,069 | +1,177% |
| Gross operating margin | 9900 | €11,849 | €24,383 | +€12,535 | +106% |
| Operating profit (loss) | 9901 | €7,047 | €20,896 | +€13,850 | +197% |
| Financial income | 75/76B | €3,050 | €1,275 | -€1,775 | -58.2% |
| Recurring financial income | 75 | €3,050 | €1,275 | -€1,775 | -58.2% |
| Financial charges | 65/66B | €143 | €2,680 | +€2,537 | +1,770% |
| Recurring financial charges | 65 | €143 | €2,680 | +€2,537 | +1,770% |
| Profit (loss) for the period before taxes | 9903 | €9,953 | €19,491 | +€9,538 | +95.8% |
| Income taxes | 67/77 | €2,575 | €4,781 | +€2,206 | +85.6% |
| Profit (loss) for the period | 9904 | €7,378 | €14,710 | +€7,332 | +99.4% |
| Profit (loss) for the period to be appropriated | 9905 | €7,378 | €14,710 | +€7,332 | +99.4% |
Value
latest balance sheet 31-03-2026 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €69,475 · 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)
- €44,975
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €44,975
Capitalised earnings
- 2026
- €14,710
- 2025
- €7,378
- 2024
- €11,743
- 2023
- €12,738
- 2022
- -€3,094
- Average result, excluding non-recurring income and charges
- €11,277
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €80,550 / €93,975 / €112,770
Your EBITDA multiple
- EBITDA 2026
- €21,054
- Net financial debt
- -€7,758
- 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 2025 and 31 March 2026. 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.