KOENDUZ: 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 -€5,550
down €5,550 (-7.0%), from €79,711 to €74,161
- Receivables within one year +€1,754
up €1,754 (+35.4%), from €4,953 to €6,707
of which Other amounts receivable: +€1,754
- Cash -€1,256
down €1,256 (-15.1%), from €8,327 to €7,071
mainly Trade debts (-€5,821) and Other debts (-€2,654)
- Trade debts -€5,821
down €5,821 (-52.8%), from €11,021 to €5,200
- Tax, wage and social debts +€4,172
up €4,172, from €0 to €4,172
of which Taxes: +€2,547
- Other debts -€2,654
down €2,654 (-10.2%), from €26,037 to €23,383
- Staff costs -€12,241
down €12,241 (-80.8%), from €15,149 to €2,908
- Taxes +€10,292
new in 2023: €10,292
- Gross operating margin -€6,452
down €6,452 (-24.0%), from €26,851 to €20,399
- Financial charges +€1,871
up €1,871 (+38.3%), from €4,883 to €6,754
- Other operating charges +€292
up €292 (+32.5%), from €901 to €1,193
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 | €97,711 | €92,659 | -€5,052 | -5.2% |
| Fixed assets | 21/28 | €4,720 | €4,720 | = | 0.0% |
| Financial fixed assets | 28 | €4,720 | €4,720 | = | 0.0% |
| Current assets | 29/58 | €92,991 | €87,939 | -€5,052 | -5.4% |
| Stocks and contracts in progress | 3 | €79,711 | €74,161 | -€5,550 | -7.0% |
| Stocks | 30/36 | €79,711 | €74,161 | -€5,550 | -7.0% |
| Amounts receivable within one year | 40/41 | €4,953 | €6,707 | +€1,754 | +35.4% |
| Trade receivables | 40 | €0 | €0 | = | |
| Other amounts receivable | 41 | €4,953 | €6,707 | +€1,754 | +35.4% |
| Cash at bank and in hand | 54/58 | €8,327 | €7,071 | -€1,256 | -15.1% |
| Total equity and liabilities | 10/49 | €97,711 | €92,659 | -€5,052 | -5.2% |
| Equity | 10/15 | €60,653 | €59,904 | -€749 | -1.2% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €55,653 | €54,904 | -€749 | -1.3% |
| Amounts payable | 17/49 | €37,057 | €32,755 | -€4,303 | -11.6% |
| Amounts payable within one year | 42/48 | €37,057 | €32,755 | -€4,303 | -11.6% |
| Trade debts | 44 | €11,021 | €5,200 | -€5,821 | -52.8% |
| Suppliers | 440/4 | €11,021 | €5,200 | -€5,821 | -52.8% |
| Taxes, remuneration and social security | 45 | €0 | €4,172 | +€4,172 | |
| Taxes | 450/3 | - | €2,547 | +€2,547 | |
| Remuneration and social security | 454/9 | €0 | €1,625 | +€1,625 | |
| Other amounts payable | 47/48 | €26,037 | €23,383 | -€2,654 | -10.2% |
| Remuneration, social security and pensions | 62 | €15,149 | €2,908 | -€12,241 | -80.8% |
| Other operating charges | 640/8 | €901 | €1,193 | +€292 | +32.5% |
| Gross operating margin | 9900 | €26,851 | €20,399 | -€6,452 | -24.0% |
| Operating profit (loss) | 9901 | €10,801 | €16,297 | +€5,496 | +50.9% |
| Financial charges | 65/66B | €4,883 | €6,754 | +€1,871 | +38.3% |
| Recurring financial charges | 65 | €4,883 | €6,754 | +€1,871 | +38.3% |
| Profit (loss) for the period before taxes | 9903 | €5,918 | €9,543 | +€3,625 | +61.3% |
| Income taxes | 67/77 | - | €10,292 | +€10,292 | |
| Profit (loss) for the period | 9904 | €5,918 | -€749 | -€6,667 | |
| Profit (loss) for the period to be appropriated | 9905 | €5,918 | -€749 | -€6,667 |
Value
latest balance sheet 31-12-2023 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €39,131 · 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
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)
- €59,904
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €59,904
Capitalised earnings
- 2023
- -€749
- 2022
- €5,918
- 2021
- €1,440
- 2020
- €48,295
- Average result, excluding non-recurring income and charges
- €2,203
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €15,736 / €18,358 / €22,030
Your EBITDA multiple
- EBITDA 2023
- -
- Net financial debt
- -€7,071
- 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 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.