Immolocation: 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
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€43,995
up €43,995 (+119%), from €37,029 to €81,024
- Profit (loss) carried forward -€31,795
down €31,795 (-32.2%), from -€98,835 to -€130,630
- Trade debts -€13,919
down €13,919 (-100%), from €13,919 to €0
- Accrued charges and deferred income +€1,719
new in 2024: €1,719
- Other operating charges +€4,521
up €4,521 (+34.5%), from €13,091 to €17,612
- Gross operating margin +€1,858
up €1,858 (+11.6%), from -€16,040 to -€14,183
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
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 | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €140,918 | €140,918 | = | 0.0% |
| Formation expenses | 20 | €10,258 | €10,258 | = | 0.0% |
| Fixed assets | 21/28 | €130,660 | €130,660 | = | 0.0% |
| Tangible fixed assets | 22/27 | €128,148 | €128,148 | = | 0.0% |
| Land and buildings | 22 | €128,148 | €128,148 | = | 0.0% |
| Financial fixed assets | 28 | €2,512 | €2,512 | = | 0.0% |
| Total equity and liabilities | 10/49 | €140,918 | €140,918 | = | 0.0% |
| Equity | 10/15 | €89,970 | €58,175 | -€31,795 | -35.3% |
| Contributions | 10/11 | €68,171 | €68,171 | = | 0.0% |
| Revaluation surpluses | 12 | €120,418 | €120,418 | = | 0.0% |
| Reserves | 13 | €217 | €217 | = | 0.0% |
| Non-distributable reserves | 130/1 | €217 | €217 | = | 0.0% |
| Reserves not available under the articles | 1311 | €217 | €217 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€98,835 | -€130,630 | -€31,795 | -32.2% |
| Amounts payable | 17/49 | €50,947 | €82,742 | +€31,795 | +62.4% |
| Amounts payable within one year | 42/48 | €50,947 | €81,024 | +€30,076 | +59.0% |
| Trade debts | 44 | €13,919 | €0 | -€13,919 | -100% |
| Suppliers | 440/4 | €13,919 | €0 | -€13,919 | -100% |
| Other amounts payable | 47/48 | €37,029 | €81,024 | +€43,995 | +119% |
| Accrued charges and deferred income | 492/3 | - | €1,719 | +€1,719 | |
| Other operating charges | 640/8 | €13,091 | €17,612 | +€4,521 | +34.5% |
| Gross operating margin | 9900 | -€16,040 | -€14,183 | +€1,858 | +11.6% |
| Operating profit (loss) | 9901 | -€29,132 | -€31,795 | -€2,663 | -9.1% |
| Profit (loss) for the period before taxes | 9903 | -€29,132 | -€31,795 | -€2,663 | -9.1% |
| Profit (loss) for the period | 9904 | -€29,132 | -€31,795 | -€2,663 | -9.1% |
| Profit (loss) for the period to be appropriated | 9905 | -€29,132 | -€31,795 | -€2,663 | -9.1% |
Value
latest balance sheet 31-12-2024 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €47,918 · 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)
- €58,175
- Formation expenses (20)
- -€10,258
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €47,918
Capitalised earnings
- 2024
- -€31,795
- 2023
- -€29,132
- 2022
- -€9,418
- 2021
- -€8,596
- 2020
- -
- Average result, excluding non-recurring income and charges
- -€23,448
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- not meaningful, as the average result is zero or negative
Your EBITDA multiple
- EBITDA 2024
- -
- Net financial debt
- -
- 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 31 December 2023 and 31 December 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 14 November 2026 via checked.be.