GMR-TECH: 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
- Receivables within one year +€70,358
up €70,358 (+44.9%), from €156,844 to €227,201
of which Trade receivables: +€68,279
- Tangible fixed assets -€3,706
down €3,706 (-77.2%), from €4,803 to €1,097
- Tax, wage and social debts +€31,111
up €31,111 (+2,154%), from €1,445 to €32,556
of which Taxes: +€27,656
- Profit (loss) carried forward +€19,192
up €19,192 (+43.5%), from €44,088 to €63,280
- Short-term financial debts +€18,671
up €18,671 (+83.8%), from €22,285 to €40,955
- Debts after one year -€7,384
down €7,384 (-62.8%), from €11,757 to €4,373
- Trade debts +€5,103
up €5,103 (+8.6%), from €59,502 to €64,604
of which Bills of exchange payable: +€25,604
- Taxes +€26,263
up €26,263 (+1,886%), from €1,393 to €27,656
- Staff costs +€25,142
up €25,142 (+664%), from €3,788 to €28,930
- Depreciation -€18,639
down €18,639 (-92.4%), from €20,179 to €1,540
- Gross operating margin +€6,275
up €6,275 (+7.7%), from €81,557 to €87,832
- Financial income +€4,986
new in 2025: €4,986
of which Non-recurring financial income: +€4,985
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
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 | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €161,646 | €228,298 | +€66,652 | +41.2% |
| Fixed assets | 21/28 | €4,803 | €1,097 | -€3,706 | -77.2% |
| Tangible fixed assets | 22/27 | €4,803 | €1,097 | -€3,706 | -77.2% |
| Furniture and vehicles | 24 | €4,803 | €1,097 | -€3,706 | -77.2% |
| Current assets | 29/58 | €156,844 | €227,201 | +€70,358 | +44.9% |
| Amounts receivable within one year | 40/41 | €156,844 | €227,201 | +€70,358 | +44.9% |
| Trade receivables | 40 | €138,341 | €206,620 | +€68,279 | +49.4% |
| Other amounts receivable | 41 | €18,503 | €20,581 | +€2,078 | +11.2% |
| Total equity and liabilities | 10/49 | €161,646 | €228,298 | +€66,652 | +41.2% |
| Equity | 10/15 | €59,089 | €78,281 | +€19,192 | +32.5% |
| Contributions | 10/11 | €15,001 | €15,001 | = | 0.0% |
| Profit (loss) carried forward | 14 | €44,088 | €63,280 | +€19,192 | +43.5% |
| Amounts payable | 17/49 | €102,558 | €150,018 | +€47,460 | +46.3% |
| Amounts payable after more than one year | 17 | €11,757 | €4,373 | -€7,384 | -62.8% |
| Financial debts | 170/4 | €11,757 | €4,373 | -€7,384 | -62.8% |
| Amounts payable within one year | 42/48 | €90,801 | €145,644 | +€54,844 | +60.4% |
| Current portion of amounts payable after more than one year | 42 | €7,425 | €7,384 | -€41 | -0.6% |
| Financial debts | 43 | €22,285 | €40,955 | +€18,671 | +83.8% |
| Credit institutions | 430/8 | €22,285 | €40,955 | +€18,671 | +83.8% |
| Trade debts | 44 | €59,502 | €64,604 | +€5,103 | +8.6% |
| Suppliers | 440/4 | €54,064 | €33,563 | -€20,501 | -37.9% |
| Bills of exchange payable | 441 | €5,438 | €31,042 | +€25,604 | +471% |
| Taxes, remuneration and social security | 45 | €1,445 | €32,556 | +€31,111 | +2,154% |
| Taxes | 450/3 | €1,393 | €29,049 | +€27,656 | +1,986% |
| Remuneration and social security | 454/9 | €52 | €3,507 | +€3,455 | +6,666% |
| Other amounts payable | 47/48 | €145 | €145 | = | 0.0% |
| Remuneration, social security and pensions | 62 | €3,788 | €28,930 | +€25,142 | +664% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €20,179 | €1,540 | -€18,639 | -92.4% |
| Other operating charges | 640/8 | €1,924 | €6,496 | +€4,572 | +238% |
| Gross operating margin | 9900 | €81,557 | €87,832 | +€6,275 | +7.7% |
| Operating profit (loss) | 9901 | €55,666 | €50,866 | -€4,800 | -8.6% |
| Financial income | 75/76B | - | €4,986 | +€4,986 | |
| Recurring financial income | 75 | - | €1 | +€1 | |
| Non-recurring financial income | 76B | - | €4,985 | +€4,985 | |
| Financial charges | 65/66B | €4,558 | €9,003 | +€4,445 | +97.5% |
| Recurring financial charges | 65 | €4,558 | €9,003 | +€4,445 | +97.5% |
| Profit (loss) for the period before taxes | 9903 | €51,108 | €46,848 | -€4,259 | -8.3% |
| Income taxes | 67/77 | €1,393 | €27,656 | +€26,263 | +1,886% |
| Profit (loss) for the period | 9904 | €49,715 | €19,192 | -€30,523 | -61.4% |
| Profit (loss) for the period to be appropriated | 9905 | €49,715 | €19,192 | -€30,523 | -61.4% |
Value
latest balance sheet 30-09-2025 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €78,281 · 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 (10/15)
- €78,281
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €78,281
Capitalised earnings
- 2025
- €19,192
- excluding non-recurring income and charges
- €14,207
- 2024
- €49,715
- 2023
- -€89,719
- 2022
- €27,966
- 2021
- €33,024
- Average result, excluding non-recurring income and charges
- -€8,599
- 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
- €52,406
- Net financial debt
- €52,712
- 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 30 September 2024 and 30 September 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 8 November 2026 via checked.be.