Frituur Den Dries: 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
- Receivables within one year +€447,162
up €447,162 (+130%), from €345,010 to €792,172
- Tangible fixed assets +€22,959
up €22,959 (+12.5%), from €183,876 to €206,834
of which Furniture and vehicles: +€47,854
- Current investments -€20,039
down €20,039 (-17.2%), from €116,684 to €96,645
- Intangible fixed assets -€14,800
no longer reported in 2026 (was €14,800)
- Reserves +€194,506
up €194,506 (+94.9%), from €205,039 to €399,546
of which Distributable reserves: +€194,506
- Trade debts +€145,435
up €145,435 (+112%), from €129,964 to €275,399
- Tax, wage and social debts +€58,404
up €58,404 (+41.3%), from €141,247 to €199,651
of which Taxes: +€60,868
- Debts after one year +€28,917
up €28,917 (+44.3%), from €65,326 to €94,243
- Gross operating margin +€156,425
up €156,425 (+37.7%), from €414,942 to €571,366
- Taxes +€75,260
up €75,260 (+140%), from €53,771 to €129,030
- Financial income +€26,229
up €26,229 (+115%), from €22,882 to €49,111
- Staff costs -€24,796
down €24,796 (-11.5%), from €214,807 to €190,011
- Other operating charges +€22,552
up €22,552 (+134%), from €16,858 to €39,410
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 | €799,529 | €1,234,851 | +€435,322 | +54.4% |
| Fixed assets | 21/28 | €198,676 | €206,834 | +€8,159 | +4.1% |
| Intangible fixed assets | 21 | €14,800 | - | -€14,800 | |
| Tangible fixed assets | 22/27 | €183,876 | €206,834 | +€22,959 | +12.5% |
| Land and buildings | 22 | €133,545 | €132,005 | -€1,539 | -1.2% |
| Plant, machinery and equipment | 23 | €10,308 | €23,413 | +€13,105 | +127% |
| Furniture and vehicles | 24 | €3,562 | €51,416 | +€47,854 | +1,343% |
| Other tangible fixed assets | 26 | €36,461 | - | -€36,461 | |
| Current assets | 29/58 | €600,853 | €1,028,016 | +€427,163 | +71.1% |
| Amounts receivable after more than one year | 29 | €50,550 | €50,550 | = | 0.0% |
| Other amounts receivable | 291 | €50,550 | €50,550 | = | 0.0% |
| Stocks and contracts in progress | 3 | €14,998 | €14,236 | -€762 | -5.1% |
| Stocks | 30/36 | €14,998 | €14,236 | -€762 | -5.1% |
| Amounts receivable within one year | 40/41 | €345,010 | €792,172 | +€447,162 | +130% |
| Other amounts receivable | 41 | €345,010 | €792,172 | +€447,162 | +130% |
| Current investments | 50/53 | €116,684 | €96,645 | -€20,039 | -17.2% |
| Cash at bank and in hand | 54/58 | €70,326 | €72,412 | +€2,087 | +3.0% |
| Deferred charges and accrued income | 490/1 | €3,286 | €2,001 | -€1,285 | -39.1% |
| Total equity and liabilities | 10/49 | €799,529 | €1,234,851 | +€435,322 | +54.4% |
| Equity | 10/15 | €446,216 | €640,722 | +€194,506 | +43.6% |
| Contributions | 10/11 | €6,197 | €6,197 | = | 0.0% |
| Reserves | 13 | €205,039 | €399,546 | +€194,506 | +94.9% |
| Non-distributable reserves | 130/1 | €1,859 | €1,859 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,859 | €1,859 | = | 0.0% |
| Distributable reserves | 133 | €203,180 | €397,686 | +€194,506 | +95.7% |
| Profit (loss) carried forward | 14 | €234,979 | €234,979 | = | 0.0% |
| Amounts payable | 17/49 | €353,313 | €594,129 | +€240,816 | +68.2% |
| Amounts payable after more than one year | 17 | €65,326 | €94,243 | +€28,917 | +44.3% |
| Financial debts | 170/4 | €65,326 | €94,243 | +€28,917 | +44.3% |
| Amounts payable within one year | 42/48 | €287,987 | €499,886 | +€211,899 | +73.6% |
| Current portion of amounts payable after more than one year | 42 | €8,065 | €16,781 | +€8,716 | +108% |
| Financial debts | 43 | €6,711 | €8,056 | +€1,344 | +20.0% |
| Credit institutions | 430/8 | €6,711 | €8,056 | +€1,344 | +20.0% |
| Trade debts | 44 | €129,964 | €275,399 | +€145,435 | +112% |
| Suppliers | 440/4 | €129,964 | €275,399 | +€145,435 | +112% |
| Taxes, remuneration and social security | 45 | €141,247 | €199,651 | +€58,404 | +41.3% |
| Taxes | 450/3 | €122,464 | €183,332 | +€60,868 | +49.7% |
| Remuneration and social security | 454/9 | €18,782 | €16,319 | -€2,464 | -13.1% |
| Other amounts payable | 47/48 | €2,000 | - | -€2,000 | |
| Non-recurring operating income | 76A | €1,057 | - | -€1,057 | |
| Remuneration, social security and pensions | 62 | €214,807 | €190,011 | -€24,796 | -11.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €28,085 | €20,750 | -€7,335 | -26.1% |
| Other operating charges | 640/8 | €16,858 | €39,410 | +€22,552 | +134% |
| Non-recurring operating charges | 66A | - | €31,615 | +€31,615 | |
| Gross operating margin | 9900 | €414,942 | €571,366 | +€156,425 | +37.7% |
| Operating profit (loss) | 9901 | €155,192 | €289,581 | +€134,389 | +86.6% |
| Financial income | 75/76B | €22,882 | €49,111 | +€26,229 | +115% |
| Recurring financial income | 75 | €22,882 | €49,111 | +€26,229 | +115% |
| Financial charges | 65/66B | €15,553 | €15,155 | -€398 | -2.6% |
| Recurring financial charges | 65 | €15,553 | €15,155 | -€398 | -2.6% |
| Profit (loss) for the period before taxes | 9903 | €162,521 | €323,537 | +€161,016 | +99.1% |
| Income taxes | 67/77 | €53,771 | €129,030 | +€75,260 | +140% |
| Profit (loss) for the period | 9904 | €108,750 | €194,506 | +€85,756 | +78.9% |
| Profit (loss) for the period to be appropriated | 9905 | €108,750 | €194,506 | +€85,756 | +78.9% |
Value
latest balance sheet 01-01-2026 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €853,419 · 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
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)
- €640,722
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €640,722
Capitalised earnings
- 2026
- €194,506
- excluding non-recurring income and charges
- €226,121
- 2025
- €108,750
- excluding non-recurring income and charges
- €107,694
- 2024
- €49,988
- 2023
- €44,445
- excluding non-recurring income and charges
- -€10,410
- 2022
- €63,917
- Average result, excluding non-recurring income and charges
- €127,934
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €913,814 / €1.1m / €1.3m
Your EBITDA multiple
- EBITDA 2026
- €310,331
- Net financial debt
- -€49,978
- 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 1 January 2025 and 1 January 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 15 November 2026 via checked.be.