KAMELEON CONSULTING: 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
- Receivables within one year +€61,425
up €61,425 (+40.1%), from €153,340 to €214,765
of which Other amounts receivable: +€35,870
- Deferred charges and accrued income -€10,489
down €10,489 (-94.6%), from €11,082 to €593
- Cash +€6,617
up €6,617 (+66.9%), from €9,890 to €16,507
mainly Net result for the year (+€30,323) and Tax, wage and social debts (+€18,096)
- Tangible fixed assets -€2,950
down €2,950 (-17.9%), from €16,498 to €13,548
of which Other tangible fixed assets: -€1,534
- Reserves +€30,323
up €30,323 (+22.7%), from €133,805 to €164,128
of which Distributable reserves: +€30,323
- Tax, wage and social debts +€18,096
up €18,096 (+49.1%), from €36,867 to €54,963
of which Taxes: +€16,176
- Trade debts +€9,085
up €9,085 (+54.8%), from €16,565 to €25,650
- Debts after one year -€4,961
down €4,961 (-100%), from €4,961 to €0
- Other operating charges +€4,319
up €4,319 (+584%), from €739 to €5,059
- Depreciation +€1,741
up €1,741 (+52.7%), from €3,301 to €5,043
- Taxes -€1,214
down €1,214 (-7.5%), from €16,102 to €14,888
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
The bridge is derived from the 2023 and 2024 balance sheets and the 2024 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 | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €199,848 | €252,359 | +€52,511 | +26.3% |
| Fixed assets | 21/28 | €25,537 | €20,494 | -€5,043 | -19.7% |
| Intangible fixed assets | 21 | €9,001 | €6,908 | -€2,093 | -23.3% |
| Tangible fixed assets | 22/27 | €16,498 | €13,548 | -€2,950 | -17.9% |
| Furniture and vehicles | 24 | €2,688 | €1,273 | -€1,415 | -52.7% |
| Other tangible fixed assets | 26 | €13,810 | €12,275 | -€1,534 | -11.1% |
| Financial fixed assets | 28 | €38 | €38 | = | 0.0% |
| Current assets | 29/58 | €174,311 | €231,865 | +€57,554 | +33.0% |
| Amounts receivable within one year | 40/41 | €153,340 | €214,765 | +€61,425 | +40.1% |
| Trade receivables | 40 | €30,758 | €56,313 | +€25,555 | +83.1% |
| Other amounts receivable | 41 | €122,582 | €158,452 | +€35,870 | +29.3% |
| Cash at bank and in hand | 54/58 | €9,890 | €16,507 | +€6,617 | +66.9% |
| Deferred charges and accrued income | 490/1 | €11,082 | €593 | -€10,489 | -94.6% |
| Total equity and liabilities | 10/49 | €199,848 | €252,359 | +€52,511 | +26.3% |
| Equity | 10/15 | €141,053 | €171,377 | +€30,323 | +21.5% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €133,805 | €164,128 | +€30,323 | +22.7% |
| Non-distributable reserves | 130/1 | €1,805 | €1,805 | = | 0.0% |
| Other | 1319 | €1,805 | €1,805 | = | 0.0% |
| Distributable reserves | 133 | €132,000 | €162,323 | +€30,323 | +23.0% |
| Profit (loss) carried forward | 14 | €1,048 | €1,048 | = | 0.0% |
| Amounts payable | 17/49 | €58,795 | €80,982 | +€22,188 | +37.7% |
| Amounts payable after more than one year | 17 | €4,961 | €0 | -€4,961 | -100% |
| Financial debts | 170/4 | €4,961 | €0 | -€4,961 | -100% |
| Amounts payable within one year | 42/48 | €53,432 | €80,614 | +€27,181 | +50.9% |
| Trade debts | 44 | €16,565 | €25,650 | +€9,085 | +54.8% |
| Suppliers | 440/4 | €16,565 | €25,650 | +€9,085 | +54.8% |
| Taxes, remuneration and social security | 45 | €36,867 | €54,963 | +€18,096 | +49.1% |
| Taxes | 450/3 | €36,547 | €52,723 | +€16,176 | +44.3% |
| Remuneration and social security | 454/9 | €320 | €2,240 | +€1,920 | +600% |
| Accrued charges and deferred income | 492/3 | €402 | €368 | -€33 | -8.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,301 | €5,043 | +€1,741 | +52.7% |
| Other operating charges | 640/8 | €739 | €5,059 | +€4,319 | +584% |
| Non-recurring operating charges | 66A | €1,624 | €0 | -€1,624 | -100% |
| Gross operating margin | 9900 | €56,185 | €56,421 | +€237 | +0.4% |
| Operating profit (loss) | 9901 | €50,520 | €46,320 | -€4,200 | -8.3% |
| Financial charges | 65/66B | €1,244 | €1,109 | -€136 | -10.9% |
| Recurring financial charges | 65 | €1,244 | €1,109 | -€136 | -10.9% |
| Profit (loss) for the period before taxes | 9903 | €49,275 | €45,211 | -€4,064 | -8.2% |
| Income taxes | 67/77 | €16,102 | €14,888 | -€1,214 | -7.5% |
| Profit (loss) for the period | 9904 | €33,174 | €30,323 | -€2,850 | -8.6% |
| Profit (loss) for the period to be appropriated | 9905 | €33,174 | €30,323 | -€2,850 | -8.6% |
Value
latest balance sheet 31-12-2024 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €199,081 · 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
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)
- €171,377
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- -€6,908
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €164,469
Capitalised earnings
- 2024
- €30,323
- 2023
- €33,174
- excluding non-recurring income and charges
- €34,798
- 2022
- €17,640
- excluding non-recurring income and charges
- €19,008
- 2021
- €13,180
- excluding non-recurring income and charges
- -€13,420
- 2020
- €2,535
- Average result, excluding non-recurring income and charges
- €28,043
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €200,307 / €233,692 / €280,430
Your EBITDA multiple
- EBITDA 2024
- €51,363
- Net financial debt
- -€16,507
- 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 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 9 November 2026 via checked.be.