Ets NOEL: 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 2019 and 2020
Largest movements
- Tangible fixed assets -€17,434
down €17,434 (-34.8%), from €50,091 to €32,657
- Current assets +€16,355
up €16,355 (+1.9%), from €864,653 to €881,008
of which Receivables within one year: +€34,606
- Debts after one year -€17,951
down €17,951 (-26.9%), from €66,617 to €48,666
- Debts within one year +€16,669
up €16,669 (+5.4%), from €311,432 to €328,101
of which Tax, wage and social debts: +€31,573
- Gross operating margin -€17,585
down €17,585 (-31.3%), from €56,262 to €38,677
- Other operating charges +€11,780
new in 2020: €11,780
- Financial charges +€9,504
new in 2020: €9,504
- Depreciation -€808
down €808 (-3.0%), from €27,362 to €26,554
Change in the result, 2019 to 2020
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
Cash or the result is not a separate line in both sets of accounts. So the cash flow cannot be derived from them.
Every line side by side
| Line | Code | 2019 | 2020 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €942,104 | €931,905 | -€10,199 | -1.1% |
| Fixed assets | 21/28 | €77,451 | €50,897 | -€26,554 | -34.3% |
| Intangible fixed assets | 21 | €27,360 | €18,240 | -€9,120 | -33.3% |
| Tangible fixed assets | 22/27 | €50,091 | €32,657 | -€17,434 | -34.8% |
| Land and buildings | 22 | - | €32,252 | +€32,252 | |
| Furniture and vehicles | 24 | - | €405 | +€405 | |
| Current assets | 29/58 | €864,653 | €881,008 | +€16,355 | +1.9% |
| Amounts receivable within one year | 40/41 | €764,828 | €799,434 | +€34,606 | +4.5% |
| Trade receivables | 40 | - | €230,650 | +€230,650 | |
| Other amounts receivable | 41 | - | €568,784 | +€568,784 | |
| Cash at bank and in hand | 54/58 | €95,042 | €64,319 | -€30,723 | -32.3% |
| Deferred charges and accrued income | 490/1 | - | €17,255 | +€17,255 | |
| Total equity and liabilities | 10/49 | €942,104 | €931,905 | -€10,199 | -1.1% |
| Equity | 10/15 | €564,055 | - | -€564,055 | |
| Contributions | 10/11 | €92,960 | €92,960 | = | 0.0% |
| Capital | 10 | - | €92,960 | +€92,960 | |
| Issued capital | 100 | - | €92,960 | +€92,960 | |
| Reserves | 13 | €45,024 | €45,024 | = | 0.0% |
| Non-distributable reserves | 130/1 | - | €9,296 | +€9,296 | |
| Legal reserve | 130 | - | €9,296 | +€9,296 | |
| Tax-exempt reserves | 132 | - | €35,728 | +€35,728 | |
| Profit (loss) carried forward | 14 | €426,071 | €416,737 | -€9,334 | -2.2% |
| Amounts payable | 17/49 | €378,049 | €377,184 | -€865 | -0.2% |
| Amounts payable after more than one year | 17 | €66,617 | €48,666 | -€17,951 | -26.9% |
| Financial debts | 170/4 | - | €48,666 | +€48,666 | |
| Amounts payable within one year | 42/48 | €311,432 | €328,101 | +€16,669 | +5.4% |
| Current portion of amounts payable after more than one year | 42 | - | €17,951 | +€17,951 | |
| Financial debts | 43 | - | €8,000 | +€8,000 | |
| Other loans | 439 | - | €8,000 | +€8,000 | |
| Trade debts | 44 | €230,258 | €241,141 | +€10,883 | +4.7% |
| Suppliers | 440/4 | - | €241,141 | +€241,141 | |
| Advances received on contracts in progress | 46 | - | €11,523 | +€11,523 | |
| Taxes, remuneration and social security | 45 | - | €31,573 | +€31,573 | |
| Taxes | 450/3 | - | €27,440 | +€27,440 | |
| Remuneration and social security | 454/9 | - | €4,133 | +€4,133 | |
| Other amounts payable | 47/48 | - | €17,913 | +€17,913 | |
| Accrued charges and deferred income | 492/3 | - | €417 | +€417 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €27,362 | €26,554 | -€808 | -3.0% |
| Other operating charges | 640/8 | - | €11,780 | +€11,780 | |
| Gross operating margin | 9900 | €56,262 | €38,677 | -€17,585 | -31.3% |
| Operating profit (loss) | 9901 | -€286 | €343 | +€629 | |
| Financial income | 75/76B | - | €58 | +€58 | |
| Recurring financial income | 75 | - | €58 | +€58 | |
| Financial charges | 65/66B | - | €9,504 | +€9,504 | |
| Recurring financial charges | 65 | €8,022 | €9,504 | +€1,482 | +18.5% |
| Profit (loss) for the period before taxes | 9903 | -€8,308 | -€9,103 | -€795 | -9.6% |
| Income taxes | 67/77 | €261 | €231 | -€30 | -11.5% |
| Profit (loss) for the period | 9904 | -€8,569 | -€9,334 | -€765 | -8.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€8,569 | -€9,334 | -€765 | -8.9% |
Value
latest balance sheet 31-12-2020 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint - · 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
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 is not in the latest accounts.
Capitalised earnings
- 2020
- -€9,334
- 2019
- -€8,569
- 2018
- -€2,431
- Average result, excluding non-recurring income and charges
- -€6,778
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- not meaningful, as the average result is zero or negative
Your EBITDA multiple
- EBITDA 2020
- €26,897
- Net financial debt
- €10,298
- 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 December 2019 and 31 December 2020. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 14 November 2026 via checked.be.