ITHAGI: 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 2022 and 2023
Largest movements
- Stocks and contracts -€4,612
down €4,612 (-100%), from €4,612 to €0
- Cash -€936
no longer reported in 2023 (was €936)
mainly Trade debts (-€3,905) and Net result for the year (-€944)
- Receivables after one year +€526
up €526 (+52.5%), from €1,001 to €1,527
- Trade debts -€3,905
down €3,905 (-82.0%), from €4,765 to €860
- Profit (loss) carried forward -€944
down €944 (-3.6%), from -€25,935 to -€26,879
- Gross operating margin +€827
up €827, from -€790 to €37
- Purchases and services -€769
down €769 (-75.9%), from €1,013 to €244
- Depreciation -€470
down €470 (-100%), from €470 to €0
- Financial charges +€456
up €456 (+1,200%), from €38 to €494
of which Non-recurring financial charges: +€393
- Other operating charges +€139
up €139 (+39.9%), from €348 to €487
Change in the result, 2022 to 2023
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 2022 and 2023 balance sheets and the 2023 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 | 2022 | 2023 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €22,196 | €17,342 | -€4,854 | -21.9% |
| Fixed assets | 21/28 | €413 | €413 | = | 0.0% |
| Financial fixed assets | 28 | €413 | €413 | = | 0.0% |
| Current assets | 29/58 | €21,783 | €16,929 | -€4,854 | -22.3% |
| Amounts receivable after more than one year | 29 | €1,001 | €1,527 | +€526 | +52.5% |
| Trade receivables | 290 | €1,001 | €1,527 | +€526 | +52.5% |
| Stocks and contracts in progress | 3 | €4,612 | €0 | -€4,612 | -100% |
| Stocks | 30/36 | €4,612 | €0 | -€4,612 | -100% |
| Amounts receivable within one year | 40/41 | €13,621 | €13,789 | +€168 | +1.2% |
| Trade receivables | 40 | €13,621 | €13,771 | +€150 | +1.1% |
| Other amounts receivable | 41 | - | €18 | +€18 | |
| Cash at bank and in hand | 54/58 | €936 | - | -€936 | |
| Deferred charges and accrued income | 490/1 | €1,613 | €1,613 | = | 0.0% |
| Total equity and liabilities | 10/49 | €22,196 | €17,342 | -€4,854 | -21.9% |
| Equity | 10/15 | -€7,335 | -€8,279 | -€944 | -12.9% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€25,935 | -€26,879 | -€944 | -3.6% |
| Amounts payable | 17/49 | €29,531 | €25,621 | -€3,910 | -13.2% |
| Amounts payable after more than one year | 17 | €12,400 | €12,400 | = | 0.0% |
| Financial debts | 170/4 | €12,400 | €12,400 | = | 0.0% |
| Amounts payable within one year | 42/48 | €17,131 | €13,221 | -€3,910 | -22.8% |
| Trade debts | 44 | €4,765 | €860 | -€3,905 | -82.0% |
| Suppliers | 440/4 | €4,765 | €860 | -€3,905 | -82.0% |
| Taxes, remuneration and social security | 45 | €12,366 | €12,361 | -€5 | 0.0% |
| Taxes | 450/3 | €5 | - | -€5 | |
| Remuneration and social security | 454/9 | €12,361 | €12,361 | = | 0.0% |
| Turnover | 70 | €223 | €281 | +€58 | +26.0% |
| Goods, raw materials, services and sundry goods | 60/61 | €1,013 | €244 | -€769 | -75.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €470 | €0 | -€470 | -100% |
| Other operating charges | 640/8 | €348 | €487 | +€139 | +39.9% |
| Gross operating margin | 9900 | -€790 | €37 | +€827 | |
| Operating profit (loss) | 9901 | -€1,608 | -€450 | +€1,158 | +72.0% |
| Financial charges | 65/66B | €38 | €494 | +€456 | +1,200% |
| Recurring financial charges | 65 | €38 | €101 | +€63 | +166% |
| Non-recurring financial charges | 66B | - | €393 | +€393 | |
| Profit (loss) for the period before taxes | 9903 | -€1,646 | -€944 | +€702 | +42.6% |
| Profit (loss) for the period | 9904 | -€1,646 | -€944 | +€702 | +42.6% |
| Profit (loss) for the period to be appropriated | 9905 | -€1,646 | -€944 | +€702 | +42.6% |
Value
latest balance sheet 31-12-2023 · 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
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)
- -€8,279
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- -€8,279
Capitalised earnings
- 2023
- -€944
- excluding non-recurring income and charges
- -€551
- 2022
- -€1,646
- 2021
- -€1,614
- 2020
- €9,207
- 2019
- €861
- Average result, excluding non-recurring income and charges
- -€1,270
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- not meaningful, as the average result is zero or negative
Your EBITDA multiple
- EBITDA 2023
- -€450
- Net financial debt
- €12,400
- 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 31 December 2022 and 31 December 2023. 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.