KRIPTON: 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 2021 and 2023
not consecutiveLargest movements
- Receivables within one year +€768,727
up €768,727 (+224%), from €343,035 to €1.1m
of which Trade receivables: +€987,831
- Cash +€160,898
up €160,898 (+238%), from €67,697 to €228,595
- Tangible fixed assets +€47,486
up €47,486 (+84.3%), from €56,336 to €103,822
of which Furniture and vehicles: +€95,356
- Debts within one year +€856,511
up €856,511 (+208%), from €412,650 to €1.3m
of which Advances received: +€1.1m
- Equity +€65,122
up €65,122 (+115%), from €56,518 to €121,640
of which Profit (loss) carried forward: +€65,122
- Debts after one year +€57,193
new in 2023: €57,193
- Gross operating margin +€97,251
up €97,251 (+339%), from €28,689 to €125,940
- Financial charges +€13,836
new in 2023: €13,836
- Depreciation +€6,243
up €6,243 (+50.5%), from €12,354 to €18,598
- Other operating charges +€4,794
new in 2023: €4,794
Change in the result, 2021 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
A cash bridge needs two consecutive financial years. One year's result and depreciation cannot explain a change over several years. Pick two years that follow each other.
Every line side by side
| Line | Code | 2021 | 2023 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €469,168 | €1,447,994 | +€978,826 | +209% |
| Fixed assets | 21/28 | €58,436 | €105,922 | +€47,486 | +81.3% |
| Tangible fixed assets | 22/27 | €56,336 | €103,822 | +€47,486 | +84.3% |
| Land and buildings | 22 | - | €1,845 | +€1,845 | |
| Plant, machinery and equipment | 23 | - | €2,641 | +€2,641 | |
| Furniture and vehicles | 24 | - | €95,356 | +€95,356 | |
| Other tangible fixed assets | 26 | - | €3,980 | +€3,980 | |
| Financial fixed assets | 28 | €2,100 | €2,100 | = | 0.0% |
| Current assets | 29/58 | €410,733 | €1,342,073 | +€931,340 | +227% |
| Amounts receivable within one year | 40/41 | €343,035 | €1,111,762 | +€768,727 | +224% |
| Trade receivables | 40 | - | €987,831 | +€987,831 | |
| Other amounts receivable | 41 | - | €123,931 | +€123,931 | |
| Cash at bank and in hand | 54/58 | €67,697 | €228,595 | +€160,898 | +238% |
| Deferred charges and accrued income | 490/1 | - | €1,716 | +€1,716 | |
| Total equity and liabilities | 10/49 | €469,168 | €1,447,994 | +€978,826 | +209% |
| Equity | 10/15 | €56,518 | €121,640 | +€65,122 | +115% |
| Contributions | 10/11 | - | €6,200 | +€6,200 | |
| Contributions outside capital | 11 | - | €6,200 | +€6,200 | |
| Other | 1109/19 | - | €6,200 | +€6,200 | |
| Reserves | 13 | €65,330 | €65,330 | = | 0.0% |
| Non-distributable reserves | 130/1 | - | €1,860 | +€1,860 | |
| Reserves not available under the articles | 1311 | - | €1,860 | +€1,860 | |
| Tax-exempt reserves | 132 | - | €16,250 | +€16,250 | |
| Distributable reserves | 133 | - | €47,220 | +€47,220 | |
| Profit (loss) carried forward | 14 | -€15,012 | €50,110 | +€65,122 | |
| Amounts payable | 17/49 | €412,650 | €1,326,355 | +€913,704 | +221% |
| Amounts payable after more than one year | 17 | - | €57,193 | +€57,193 | |
| Financial debts | 170/4 | - | €57,193 | +€57,193 | |
| Amounts payable within one year | 42/48 | €412,650 | €1,269,161 | +€856,511 | +208% |
| Current portion of amounts payable after more than one year | 42 | - | €7,546 | +€7,546 | |
| Trade debts | 44 | €250,419 | €141,453 | -€108,966 | -43.5% |
| Suppliers | 440/4 | - | €141,453 | +€141,453 | |
| Advances received on contracts in progress | 46 | - | €1,062,086 | +€1.1m | |
| Taxes, remuneration and social security | 45 | - | €14,156 | +€14,156 | |
| Taxes | 450/3 | - | €14,156 | +€14,156 | |
| Other amounts payable | 47/48 | - | €43,920 | +€43,920 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €12,354 | €18,598 | +€6,243 | +50.5% |
| Other operating charges | 640/8 | - | €4,794 | +€4,794 | |
| Gross operating margin | 9900 | €28,689 | €125,940 | +€97,251 | +339% |
| Operating profit (loss) | 9901 | €10,575 | €102,548 | +€91,974 | +870% |
| Financial income | 75/76B | - | €9 | +€9 | |
| Recurring financial income | 75 | €1 | €9 | +€8 | +582% |
| Financial charges | 65/66B | - | €13,836 | +€13,836 | |
| Recurring financial charges | 65 | €1,116 | €13,836 | +€12,720 | +1,139% |
| Profit (loss) for the period before taxes | 9903 | €9,460 | €88,722 | +€79,262 | +838% |
| Income taxes | 67/77 | €15,820 | €14,940 | -€879 | -5.6% |
| Profit (loss) for the period | 9904 | -€6,360 | €73,781 | +€80,141 | |
| Profit (loss) for the period to be appropriated | 9905 | -€6,360 | €73,781 | +€80,141 |
Value
latest balance sheet 30-06-2023 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €119,407 · 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)
- €121,640
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €121,640
Capitalised earnings
- 2023
- €73,781
- 2021
- -€6,360
- 2020
- -€25,238
- 2019
- €31,146
- Average result, excluding non-recurring income and charges
- €14,061
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €100,436 / €117,175 / €140,610
Your EBITDA multiple
- EBITDA 2023
- €121,146
- Net financial debt
- -€163,856
- 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 30 June 2021 and 30 June 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 9 November 2026 via checked.be.