HOUDINIS: 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
- Deferred charges and accrued income -€255,995
down €255,995 (-97.1%), from €263,727 to €7,732
- Receivables within one year -€246,991
down €246,991 (-46.9%), from €526,713 to €279,722
of which Other amounts receivable: -€205,309
- Cash +€203,573
up €203,573 (+24.3%), from €836,354 to €1.0m
mainly Depreciation (+€433,714) and Deferred charges and accrued income (+€255,995)
- Tangible fixed assets +€128,883
up €128,883 (+6.7%), from €1.9m to €2.1m
of which Assets under construction and advance payments: +€132,701
- Intangible fixed assets -€126,821
down €126,821 (-17.1%), from €743,633 to €616,812
- Trade debts -€375,858
down €375,858 (-22.7%), from €1.7m to €1.3m
- Reserves +€107,117
up €107,117 (+454%), from €23,620 to €130,737
of which Distributable reserves: +€81,409
- Short-term financial debts +€83,301
new in 2025: €83,301
- Gross operating margin +€293,601
up €293,601 (+15.5%), from €1.9m to €2.2m
- Staff costs +€130,022
up €130,022 (+10.3%), from €1.3m to €1.4m
- Depreciation +€82,563
up €82,563 (+23.5%), from €351,151 to €433,714
- Other operating charges +€24,033
up €24,033 (+299%), from €8,038 to €32,071
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 | €4,880,663 | €4,616,121 | -€264,542 | -5.4% |
| Formation expenses | 20 | €65,941 | €58,100 | -€7,842 | -11.9% |
| Fixed assets | 21/28 | €2,685,754 | €2,687,817 | +€2,062 | +0.1% |
| Intangible fixed assets | 21 | €743,633 | €616,812 | -€126,821 | -17.1% |
| Tangible fixed assets | 22/27 | €1,933,555 | €2,062,438 | +€128,883 | +6.7% |
| Land and buildings | 22 | €793,690 | €737,418 | -€56,272 | -7.1% |
| Plant, machinery and equipment | 23 | €1,023,072 | €1,079,296 | +€56,224 | +5.5% |
| Furniture and vehicles | 24 | €116,793 | €113,023 | -€3,770 | -3.2% |
| Assets under construction and advance payments | 27 | - | €132,701 | +€132,701 | |
| Financial fixed assets | 28 | €8,567 | €8,567 | = | 0.0% |
| Current assets | 29/58 | €2,128,967 | €1,870,205 | -€258,763 | -12.2% |
| Stocks and contracts in progress | 3 | €502,173 | €542,824 | +€40,651 | +8.1% |
| Stocks | 30/36 | €502,173 | €542,824 | +€40,651 | +8.1% |
| Amounts receivable within one year | 40/41 | €526,713 | €279,722 | -€246,991 | -46.9% |
| Trade receivables | 40 | €245,046 | €203,364 | -€41,682 | -17.0% |
| Other amounts receivable | 41 | €281,667 | €76,358 | -€205,309 | -72.9% |
| Cash at bank and in hand | 54/58 | €836,354 | €1,039,927 | +€203,573 | +24.3% |
| Deferred charges and accrued income | 490/1 | €263,727 | €7,732 | -€255,995 | -97.1% |
| Total equity and liabilities | 10/49 | €4,880,663 | €4,616,121 | -€264,542 | -5.4% |
| Equity | 10/15 | €123,620 | €230,737 | +€107,117 | +86.6% |
| Contributions | 10/11 | €100,000 | €100,000 | = | 0.0% |
| Capital | 10 | €100,000 | €100,000 | = | 0.0% |
| Issued capital | 100 | €100,000 | €100,000 | = | 0.0% |
| Reserves | 13 | €23,620 | €130,737 | +€107,117 | +454% |
| Non-distributable reserves | 130/1 | €5,669 | €31,377 | +€25,708 | +454% |
| Legal reserve | 130 | €1,181 | €6,537 | +€5,356 | +454% |
| Reserves not available under the articles | 1311 | €4,488 | €24,840 | +€20,352 | +454% |
| Distributable reserves | 133 | €17,951 | €99,360 | +€81,409 | +454% |
| Profit (loss) carried forward | 14 | €0 | - | = | |
| Amounts payable | 17/49 | €4,757,043 | €4,385,384 | -€371,659 | -7.8% |
| Amounts payable after more than one year | 17 | €2,103,000 | €2,069,778 | -€33,222 | -1.6% |
| Financial debts | 170/4 | €2,099,200 | €2,065,978 | -€33,222 | -1.6% |
| Other amounts payable | 178/9 | €3,800 | €3,800 | = | 0.0% |
| Amounts payable within one year | 42/48 | €2,178,291 | €1,874,099 | -€304,192 | -14.0% |
| Current portion of amounts payable after more than one year | 42 | €333,341 | €292,105 | -€41,236 | -12.4% |
| Financial debts | 43 | - | €83,301 | +€83,301 | |
| Credit institutions | 430/8 | - | €83,301 | +€83,301 | |
| Trade debts | 44 | €1,657,974 | €1,282,116 | -€375,858 | -22.7% |
| Suppliers | 440/4 | €1,657,974 | €1,282,116 | -€375,858 | -22.7% |
| Taxes, remuneration and social security | 45 | €184,712 | €214,303 | +€29,591 | +16.0% |
| Taxes | 450/3 | €2,752 | €3,437 | +€685 | +24.9% |
| Remuneration and social security | 454/9 | €181,960 | €210,866 | +€28,906 | +15.9% |
| Other amounts payable | 47/48 | €2,264 | €2,275 | +€10 | +0.5% |
| Accrued charges and deferred income | 492/3 | €475,751 | €441,507 | -€34,244 | -7.2% |
| Non-recurring operating income | 76A | €750,016 | €289,489 | -€460,527 | -61.4% |
| Remuneration, social security and pensions | 62 | €1,259,319 | €1,389,341 | +€130,022 | +10.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €351,151 | €433,714 | +€82,563 | +23.5% |
| Other operating charges | 640/8 | €8,038 | €32,071 | +€24,033 | +299% |
| Non-recurring operating charges | 66A | - | €23,822 | +€23,822 | |
| Gross operating margin | 9900 | €1,898,722 | €2,192,323 | +€293,601 | +15.5% |
| Operating profit (loss) | 9901 | €280,213 | €313,374 | +€33,160 | +11.8% |
| Financial income | 75/76B | €15,247 | €13,878 | -€1,369 | -9.0% |
| Recurring financial income | 75 | €15,247 | €13,878 | -€1,369 | -9.0% |
| Financial charges | 65/66B | €197,864 | €216,672 | +€18,809 | +9.5% |
| Recurring financial charges | 65 | €162,197 | €175,278 | +€13,080 | +8.1% |
| Non-recurring financial charges | 66B | €35,666 | €41,395 | +€5,728 | +16.1% |
| Profit (loss) for the period before taxes | 9903 | €97,596 | €110,579 | +€12,983 | +13.3% |
| Income taxes | 67/77 | €128 | €3,462 | +€3,335 | +2,612% |
| Profit (loss) for the period | 9904 | €97,469 | €107,117 | +€9,648 | +9.9% |
| Profit (loss) for the period to be appropriated | 9905 | €97,469 | €107,117 | +€9,648 | +9.9% |
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
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)
- €230,737
- Formation expenses (20)
- -€58,100
- Intangible fixed assets (21)
- -€616,812
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- -€444,175
Capitalised earnings
- 2025
- €107,117
- excluding non-recurring income and charges
- -€117,155
- 2024
- €97,469
- excluding non-recurring income and charges
- -€616,881
- 2023
- -€73,849
- Average result, excluding non-recurring income and charges
- -€269,295
- 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
- €747,088
- Net financial debt
- €1,401,457
- 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 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 9 November 2026 via checked.be.