EXIT: 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 2024
Largest movements
- Deferred charges and accrued income +€38,017
new in 2024: €38,017
- Tangible fixed assets -€8,556
down €8,556 (-8.9%), from €96,479 to €87,923
of which Land and buildings: -€8,453
- Short-term financial debts -€30,515
down €30,515 (-15.5%), from €197,181 to €166,667
- Reserves +€26,308
up €26,308 (+6.3%), from €418,469 to €444,777
of which Distributable reserves: +€31,697
- Accrued charges and deferred income +€16,950
up €16,950 (+289%), from €5,871 to €22,821
- Trade debts +€12,844
up €12,844 (+66.8%), from €19,221 to €32,065
- Tax, wage and social debts +€10,026
up €10,026 (+106%), from €9,466 to €19,492
- Financial income +€35,001
new in 2024: €35,001
- Gross operating margin -€26,610
down €26,610 (-38.8%), from €68,517 to €41,907
- Taxes +€2,160
up €2,160 (+22.8%), from €9,466 to €11,626
- Financial charges +€2,116
up €2,116 (+35.8%), from €5,916 to €8,032
- Depreciation -€1,558
down €1,558 (-15.4%), from €10,114 to €8,556
Change in the result, 2023 to 2024
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 2023 and 2024 balance sheets and the 2024 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 | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €805,814 | €839,082 | +€33,268 | +4.1% |
| Fixed assets | 21/28 | €207,479 | €198,923 | -€8,556 | -4.1% |
| Tangible fixed assets | 22/27 | €96,479 | €87,923 | -€8,556 | -8.9% |
| Land and buildings | 22 | €96,377 | €87,923 | -€8,453 | -8.8% |
| Plant, machinery and equipment | 23 | €102 | - | -€102 | |
| Financial fixed assets | 28 | €111,000 | €111,000 | = | 0.0% |
| Current assets | 29/58 | €598,335 | €640,159 | +€41,824 | +7.0% |
| Amounts receivable within one year | 40/41 | €594,834 | €598,084 | +€3,250 | +0.5% |
| Other amounts receivable | 41 | €594,834 | €598,084 | +€3,250 | +0.5% |
| Cash at bank and in hand | 54/58 | €3,501 | €4,058 | +€557 | +15.9% |
| Deferred charges and accrued income | 490/1 | - | €38,017 | +€38,017 | |
| Total equity and liabilities | 10/49 | €805,814 | €839,082 | +€33,268 | +4.1% |
| Equity | 10/15 | €431,793 | €458,101 | +€26,308 | +6.1% |
| Contributions | 10/11 | €13,324 | €13,324 | = | 0.0% |
| Reserves | 13 | €418,469 | €444,777 | +€26,308 | +6.3% |
| Non-distributable reserves | 130/1 | €2,200 | €2,200 | = | 0.0% |
| Reserves not available under the articles | 1311 | €2,200 | €2,200 | = | 0.0% |
| Tax-exempt reserves | 132 | €26,942 | €21,553 | -€5,388 | -20.0% |
| Distributable reserves | 133 | €389,327 | €421,024 | +€31,697 | +8.1% |
| Provisions and deferred taxes | 16 | €8,981 | €7,184 | -€1,796 | -20.0% |
| Deferred taxes | 168 | €8,981 | €7,184 | -€1,796 | -20.0% |
| Amounts payable | 17/49 | €365,041 | €373,797 | +€8,756 | +2.4% |
| Amounts payable within one year | 42/48 | €359,170 | €350,975 | -€8,194 | -2.3% |
| Financial debts | 43 | €197,181 | €166,667 | -€30,515 | -15.5% |
| Credit institutions | 430/8 | €197,181 | €166,667 | -€30,515 | -15.5% |
| Trade debts | 44 | €19,221 | €32,065 | +€12,844 | +66.8% |
| Suppliers | 440/4 | €19,221 | €32,065 | +€12,844 | +66.8% |
| Taxes, remuneration and social security | 45 | €9,466 | €19,492 | +€10,026 | +106% |
| Taxes | 450/3 | €9,466 | €19,492 | +€10,026 | +106% |
| Other amounts payable | 47/48 | €133,301 | €132,751 | -€550 | -0.4% |
| Accrued charges and deferred income | 492/3 | €5,871 | €22,821 | +€16,950 | +289% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €10,114 | €8,556 | -€1,558 | -15.4% |
| Other operating charges | 640/8 | €25,668 | €24,181 | -€1,487 | -5.8% |
| Gross operating margin | 9900 | €68,517 | €41,907 | -€26,610 | -38.8% |
| Operating profit (loss) | 9901 | €32,735 | €9,170 | -€23,565 | -72.0% |
| Financial income | 75/76B | - | €35,001 | +€35,001 | |
| Recurring financial income | 75 | - | €35,001 | +€35,001 | |
| Financial charges | 65/66B | €5,916 | €8,032 | +€2,116 | +35.8% |
| Recurring financial charges | 65 | €5,916 | €8,032 | +€2,116 | +35.8% |
| Profit (loss) for the period before taxes | 9903 | €26,818 | €36,138 | +€9,320 | +34.8% |
| Transfer from deferred taxes | 780 | €1,796 | €1,796 | = | 0.0% |
| Income taxes | 67/77 | €9,466 | €11,626 | +€2,160 | +22.8% |
| Profit (loss) for the period | 9904 | €19,149 | €26,308 | +€7,160 | +37.4% |
| Transfer from tax-exempt reserves | 789 | €5,388 | €5,388 | = | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | €24,537 | €31,697 | +€7,160 | +29.2% |
Value
latest balance sheet 30-06-2024 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €348,734 · 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)
- €458,101
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €458,101
Capitalised earnings
- 2024
- €26,308
- 2023
- €19,149
- 2022
- €40,714
- 2021
- €19,651
- 2020
- €19,795
- Average result, excluding non-recurring income and charges
- €28,724
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €205,171 / €239,367 / €287,240
Your EBITDA multiple
- EBITDA 2024
- €17,726
- Net financial debt
- €162,608
- Your multiple
- -
- Value with your multiple
- -
These accounts do not break down the debts after one year. They count in full as financial debt.
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 30 June 2023 and 30 June 2024. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 10 November 2026 via checked.be.