EMERAUDE: 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
- Tangible fixed assets +€52,882
up €52,882 (+1,267%), from €4,173 to €57,054
of which Leasing and similar rights: +€55,121
- Cash +€35,537
up €35,537 (+764%), from €4,652 to €40,190
mainly Trade debts (+€153,456) and Other debts (+€120,184)
- Receivables within one year +€35,170
up €35,170 (+616%), from €5,705 to €40,875
of which Trade receivables: +€39,482
- Intangible fixed assets +€31,529
up €31,529, from €0 to €31,529
- Financial fixed assets -€18,000
down €18,000 (-100%), from €18,000 to €0
- Profit (loss) carried forward -€220,883
down €220,883 (-67.3%), from -€328,186 to -€549,069
- Trade debts +€153,456
up €153,456 (+421%), from €36,485 to €189,941
- Other debts +€120,184
up €120,184 (+1,561%), from €7,701 to €127,885
- Debts after one year +€43,371
up €43,371 (+548%), from €7,920 to €51,291
- Short-term financial debts +€27,387
up €27,387, from €0 to €27,387
- Goods and materials +€35,598
up €35,598 (+279%), from €12,761 to €48,359
of which Purchases: +€35,598
- Turnover +€22,291
up €22,291 (+61.8%), from €36,095 to €58,386
- Services and other goods +€11,652
up €11,652 (+6.2%), from €186,999 to €198,651
- Depreciation -€6,672
down €6,672 (-29.5%), from €22,597 to €15,925
- Financial charges +€6,440
up €6,440 (+823%), from €783 to €7,223
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
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 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 | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €33,995 | €169,648 | +€135,653 | +399% |
| Fixed assets | 21/28 | €22,173 | €88,583 | +€66,411 | +300% |
| Intangible fixed assets | 21 | €0 | €31,529 | +€31,529 | |
| Tangible fixed assets | 22/27 | €4,173 | €57,054 | +€52,882 | +1,267% |
| Plant, machinery and equipment | 23 | €4,173 | €1,933 | -€2,240 | -53.7% |
| Leasing and similar rights | 25 | - | €55,121 | +€55,121 | |
| Financial fixed assets | 28 | €18,000 | €0 | -€18,000 | -100% |
| Other financial fixed assets | 284/8 | €18,000 | €0 | -€18,000 | -100% |
| Amounts receivable and cash guarantees | 285/8 | €18,000 | €0 | -€18,000 | -100% |
| Current assets | 29/58 | €11,822 | €81,065 | +€69,243 | +586% |
| Stocks and contracts in progress | 3 | €0 | €0 | = | |
| Amounts receivable within one year | 40/41 | €5,705 | €40,875 | +€35,170 | +616% |
| Trade receivables | 40 | €0 | €39,482 | +€39,482 | |
| Other amounts receivable | 41 | €5,705 | €1,394 | -€4,311 | -75.6% |
| Cash at bank and in hand | 54/58 | €4,652 | €40,190 | +€35,537 | +764% |
| Deferred charges and accrued income | 490/1 | €1,465 | €0 | -€1,465 | -100% |
| Total equity and liabilities | 10/49 | €33,995 | €169,648 | +€135,653 | +399% |
| Equity | 10/15 | -€18,186 | -€239,069 | -€220,883 | -1,215% |
| Contributions | 10/11 | €310,000 | €310,000 | = | 0.0% |
| Capital | 10 | €310,000 | €310,000 | = | 0.0% |
| Issued capital | 100 | €310,000 | €310,000 | = | 0.0% |
| Reserves | 13 | €0 | - | = | |
| Tax-exempt reserves | 132 | €0 | - | = | |
| Profit (loss) carried forward | 14 | -€328,186 | -€549,069 | -€220,883 | -67.3% |
| Provisions and deferred taxes | 16 | €0 | - | = | |
| Deferred taxes | 168 | €0 | - | = | |
| Amounts payable | 17/49 | €52,181 | €408,717 | +€356,536 | +683% |
| Amounts payable after more than one year | 17 | €7,920 | €51,291 | +€43,371 | +548% |
| Financial debts | 170/4 | €7,920 | €51,291 | +€43,371 | +548% |
| Leasing and similar obligations | 172 | - | €43,371 | +€43,371 | |
| Other loans | 174 | €7,920 | €7,920 | = | 0.0% |
| Amounts payable within one year | 42/48 | €44,186 | €357,351 | +€313,165 | +709% |
| Current portion of amounts payable after more than one year | 42 | - | €12,138 | +€12,138 | |
| Financial debts | 43 | €0 | €27,387 | +€27,387 | |
| Credit institutions | 430/8 | €0 | €27,387 | +€27,387 | |
| Trade debts | 44 | €36,485 | €189,941 | +€153,456 | +421% |
| Suppliers | 440/4 | €36,485 | €189,941 | +€153,456 | +421% |
| Other amounts payable | 47/48 | €7,701 | €127,885 | +€120,184 | +1,561% |
| Accrued charges and deferred income | 492/3 | €75 | €75 | = | 0.0% |
| Operating income | 70/76A | €36,095 | €58,386 | +€22,291 | +61.8% |
| Turnover | 70 | €36,095 | €58,386 | +€22,291 | +61.8% |
| Change in stocks of work in progress, finished goods and contracts in progress | 71 | €0 | - | = | |
| Other operating income | 74 | €0 | - | = | |
| Operating charges | 60/66A | €228,178 | €272,138 | +€43,960 | +19.3% |
| Goods for resale, raw materials and consumables | 60 | €12,761 | €48,359 | +€35,598 | +279% |
| Purchases | 600/8 | €12,761 | €48,359 | +€35,598 | +279% |
| Change in stocks: decrease (increase) | 609 | €0 | - | = | |
| Services and other goods | 61 | €186,999 | €198,651 | +€11,652 | +6.2% |
| Remuneration, social security and pensions | 62 | €0 | - | = | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €22,597 | €15,925 | -€6,672 | -29.5% |
| Other operating charges | 640/8 | €5,821 | €9,203 | +€3,381 | +58.1% |
| Non-recurring operating charges | 66A | €0 | - | = | |
| Operating profit (loss) | 9901 | -€192,083 | -€213,752 | -€21,669 | -11.3% |
| Financial income | 75/76B | €3,091 | €78 | -€3,012 | -97.5% |
| Recurring financial income | 75 | €3,091 | €78 | -€3,012 | -97.5% |
| Income from current assets | 751 | €3,091 | €78 | -€3,012 | -97.5% |
| Other financial income | 752/9 | €0 | - | = | |
| Financial charges | 65/66B | €783 | €7,223 | +€6,440 | +823% |
| Recurring financial charges | 65 | €783 | €7,223 | +€6,440 | +823% |
| Debt charges | 650 | €3 | €6,435 | +€6,432 | +198,521% |
| Other financial charges | 652/9 | €779 | €787 | +€8 | +1.0% |
| Profit (loss) for the period before taxes | 9903 | -€189,775 | -€220,896 | -€31,121 | -16.4% |
| Transfer from deferred taxes | 780 | €9,895 | €0 | -€9,895 | -100% |
| Income taxes | 67/77 | €27 | -€14 | -€41 | |
| Taxes | 670/3 | €27 | €0 | -€27 | -100% |
| Tax adjustments and reversals of tax provisions | 77 | - | €14 | +€14 | |
| Profit (loss) for the period | 9904 | -€179,908 | -€220,883 | -€40,975 | -22.8% |
| Transfer from tax-exempt reserves | 789 | €30,523 | €0 | -€30,523 | -100% |
| Profit (loss) for the period to be appropriated | 9905 | -€149,384 | -€220,883 | -€71,499 | -47.9% |
Value
latest balance sheet 31-12-2025 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €0 · adjusted equity only
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)
- -€239,069
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- -€31,529
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- -€270,598
Capitalised earnings
- 2025
- -€220,883
- 2024
- -€179,908
- 2023
- €23,624
- excluding non-recurring income and charges
- €24,844
- 2022
- -€120,535
- 2021
- -€63,877
- Average result, excluding non-recurring income and charges
- -€125,316
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- not meaningful, as the average result is zero or negative
Your EBITDA multiple
- EBITDA 2025
- -€197,827
- Net financial debt
- €50,627
- 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 31 December 2024 and 31 December 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.