L'ESPACE DE DILARA: 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 2022
Largest movements
- Tangible fixed assets -€2,178
down €2,178 (-29.6%), from €7,359 to €5,181
- Deferred charges and accrued income +€2,153
up €2,153 (+247%), from €872 to €3,025
- Cash +€1,434
up €1,434 (+43.3%), from €3,308 to €4,742
mainly Tax, wage and social debts (+€25,383) and Net result for the year (+€23,783)
- Trade debts -€47,660
down €47,660 (-42.7%), from €111,733 to €64,073
- Tax, wage and social debts +€25,383
up €25,383 (+123%), from €20,690 to €46,073
of which Taxes: +€23,533
- Profit (loss) carried forward +€23,783
up €23,783 (+59.3%), from -€40,096 to -€16,313
- Gross operating margin +€24,802
up €24,802 (+137%), from €18,111 to €42,913
- Taxes +€3,069
new in 2022: €3,069
Change in the result, 2021 to 2022
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 2021 and 2022 balance sheets and the 2022 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 | 2021 | 2022 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €110,927 | €112,433 | +€1,506 | +1.4% |
| Fixed assets | 21/28 | €9,689 | €7,511 | -€2,178 | -22.5% |
| Tangible fixed assets | 22/27 | €7,359 | €5,181 | -€2,178 | -29.6% |
| Furniture and vehicles | 24 | €7,359 | €5,181 | -€2,178 | -29.6% |
| Financial fixed assets | 28 | €2,330 | €2,330 | = | 0.0% |
| Current assets | 29/58 | €101,238 | €104,922 | +€3,684 | +3.6% |
| Stocks and contracts in progress | 3 | €65,000 | €65,000 | = | 0.0% |
| Stocks | 30/36 | €65,000 | €65,000 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €32,058 | €32,155 | +€97 | +0.3% |
| Trade receivables | 40 | €32,058 | €32,155 | +€97 | +0.3% |
| Cash at bank and in hand | 54/58 | €3,308 | €4,742 | +€1,434 | +43.3% |
| Deferred charges and accrued income | 490/1 | €872 | €3,025 | +€2,153 | +247% |
| Total equity and liabilities | 10/49 | €110,927 | €112,433 | +€1,506 | +1.4% |
| Equity | 10/15 | -€21,496 | €2,287 | +€23,783 | |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Capital | 10 | €18,600 | €18,600 | = | 0.0% |
| Issued capital | 100 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€40,096 | -€16,313 | +€23,783 | +59.3% |
| Amounts payable | 17/49 | €132,423 | €110,146 | -€22,277 | -16.8% |
| Amounts payable within one year | 42/48 | €132,423 | €110,146 | -€22,277 | -16.8% |
| Trade debts | 44 | €111,733 | €64,073 | -€47,660 | -42.7% |
| Suppliers | 440/4 | €111,733 | €64,073 | -€47,660 | -42.7% |
| Taxes, remuneration and social security | 45 | €20,690 | €46,073 | +€25,383 | +123% |
| Taxes | 450/3 | €18,840 | €42,373 | +€23,533 | +125% |
| Remuneration and social security | 454/9 | €1,850 | €3,700 | +€1,850 | +100% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,453 | €2,591 | +€138 | +5.6% |
| Other operating charges | 640/8 | €3,766 | €3,791 | +€25 | +0.7% |
| Non-recurring operating charges | 66A | - | €9,679 | +€9,679 | |
| Gross operating margin | 9900 | €18,111 | €42,913 | +€24,802 | +137% |
| Operating profit (loss) | 9901 | €11,892 | €26,852 | +€14,960 | +126% |
| Financial charges | 65/66B | €151 | - | -€151 | |
| Recurring financial charges | 65 | €151 | - | -€151 | |
| Profit (loss) for the period before taxes | 9903 | €11,741 | €26,852 | +€15,111 | +129% |
| Income taxes | 67/77 | - | €3,069 | +€3,069 | |
| Profit (loss) for the period | 9904 | €11,741 | €23,783 | +€12,042 | +103% |
| Profit (loss) for the period to be appropriated | 9905 | €11,741 | €23,783 | +€12,042 | +103% |
Value
latest balance sheet 31-12-2022 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €99,852 · 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)
- €2,287
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €2,287
Capitalised earnings
- 2022
- €23,783
- excluding non-recurring income and charges
- €33,462
- 2021
- €11,741
- 2020
- €25,868
- 2019
- €22,728
- 2018
- -€20,342
- Average result, excluding non-recurring income and charges
- €23,690
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €169,214 / €197,417 / €236,900
Your EBITDA multiple
- EBITDA 2022
- €29,443
- Net financial debt
- -€4,742
- 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 2021 and 31 December 2022. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 12 November 2026 via checked.be.