LOAD-IT: 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 2024 and 2025
Largest movements
- Receivables within one year +€21,381
up €21,381 (+108%), from €19,877 to €41,258
of which Other amounts receivable: +€24,672
- Financial fixed assets -€10,000
down €10,000 (-100%), from €10,000 to €0
- Receivables after one year +€3,689
up €3,689 (+2.4%), from €153,698 to €157,387
of which Other amounts receivable: +€3,689
- Deferred charges and accrued income -€2,489
down €2,489 (-28.1%), from €8,860 to €6,370
- Reserves +€13,281
up €13,281 (+11.2%), from €118,193 to €131,474
of which Distributable reserves: +€13,281
- Trade debts -€5,166
down €5,166 (-40.7%), from €12,707 to €7,541
- Tax, wage and social debts +€4,735
up €4,735 (+28.3%), from €16,751 to €21,485
- Current portion of long-term debt -€2,357
down €2,357 (-22.4%), from €10,533 to €8,176
- Gross operating margin -€10,686
down €10,686 (-27.5%), from €38,925 to €28,239
- Taxes -€5,795
down €5,795 (-41.0%), from €14,141 to €8,346
- Other operating charges -€3,580
down €3,580 (-62.9%), from €5,695 to €2,115
- Financial income +€796
up €796 (+22.1%), from €3,604 to €4,400
Change in the result, 2024 to 2025
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
Cash or the result is not a separate line in both sets of accounts. So the cash flow cannot be derived from them.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €200,145 | €212,109 | +€11,964 | +6.0% |
| Fixed assets | 21/28 | €17,711 | €7,094 | -€10,617 | -59.9% |
| Tangible fixed assets | 22/27 | €7,711 | €7,094 | -€617 | -8.0% |
| Furniture and vehicles | 24 | €3,261 | €2,644 | -€617 | -18.9% |
| Other tangible fixed assets | 26 | €4,450 | €4,450 | = | 0.0% |
| Financial fixed assets | 28 | €10,000 | €0 | -€10,000 | -100% |
| Current assets | 29/58 | €182,435 | €205,015 | +€22,581 | +12.4% |
| Amounts receivable after more than one year | 29 | €153,698 | €157,387 | +€3,689 | +2.4% |
| Trade receivables | 290 | €0 | - | = | |
| Other amounts receivable | 291 | €153,698 | €157,387 | +€3,689 | +2.4% |
| Amounts receivable within one year | 40/41 | €19,877 | €41,258 | +€21,381 | +108% |
| Trade receivables | 40 | €19,877 | €16,586 | -€3,291 | -16.6% |
| Other amounts receivable | 41 | - | €24,672 | +€24,672 | |
| Deferred charges and accrued income | 490/1 | €8,860 | €6,370 | -€2,489 | -28.1% |
| Total equity and liabilities | 10/49 | €200,145 | €212,109 | +€11,964 | +6.0% |
| Equity | 10/15 | €136,793 | €150,074 | +€13,281 | +9.7% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €118,193 | €131,474 | +€13,281 | +11.2% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €116,333 | €129,614 | +€13,281 | +11.4% |
| Amounts payable | 17/49 | €63,353 | €62,035 | -€1,318 | -2.1% |
| Amounts payable after more than one year | 17 | €0 | - | = | |
| Financial debts | 170/4 | €0 | - | = | |
| Amounts payable within one year | 42/48 | €63,353 | €62,035 | -€1,318 | -2.1% |
| Current portion of amounts payable after more than one year | 42 | €10,533 | €8,176 | -€2,357 | -22.4% |
| Financial debts | 43 | €23,362 | €24,833 | +€1,471 | +6.3% |
| Credit institutions | 430/8 | €23,362 | €24,833 | +€1,471 | +6.3% |
| Trade debts | 44 | €12,707 | €7,541 | -€5,166 | -40.7% |
| Suppliers | 440/4 | €12,707 | €7,541 | -€5,166 | -40.7% |
| Taxes, remuneration and social security | 45 | €16,751 | €21,485 | +€4,735 | +28.3% |
| Taxes | 450/3 | €16,751 | €21,485 | +€4,735 | +28.3% |
| Other amounts payable | 47/48 | €0 | - | = | |
| Non-recurring operating income | 76A | €0 | - | = | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,875 | €1,548 | -€326 | -17.4% |
| Other operating charges | 640/8 | €5,695 | €2,115 | -€3,580 | -62.9% |
| Non-recurring operating charges | 66A | €0 | €1,335 | +€1,335 | |
| Gross operating margin | 9900 | €38,925 | €28,239 | -€10,686 | -27.5% |
| Operating profit (loss) | 9901 | €31,355 | €23,240 | -€8,114 | -25.9% |
| Financial income | 75/76B | €3,604 | €4,400 | +€796 | +22.1% |
| Recurring financial income | 75 | €3,604 | €4,400 | +€796 | +22.1% |
| Financial charges | 65/66B | €6,108 | €6,013 | -€95 | -1.6% |
| Recurring financial charges | 65 | €6,108 | €6,013 | -€95 | -1.6% |
| Profit (loss) for the period before taxes | 9903 | €28,851 | €21,627 | -€7,224 | -25.0% |
| Income taxes | 67/77 | €14,141 | €8,346 | -€5,795 | -41.0% |
| Profit (loss) for the period | 9904 | €14,710 | €13,281 | -€1,429 | -9.7% |
| Profit (loss) for the period to be appropriated | 9905 | €14,710 | €13,281 | -€1,429 | -9.7% |
Value
latest balance sheet 30-06-2025 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €168,299 · 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)
- €150,074
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €150,074
Capitalised earnings
- 2025
- €13,281
- excluding non-recurring income and charges
- €14,617
- 2024
- €14,710
- 2023
- €42,593
- excluding non-recurring income and charges
- €37,824
- 2022
- €23,257
- 2021
- €33,308
- Average result, excluding non-recurring income and charges
- €22,383
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €159,879 / €186,525 / €223,830
Your EBITDA multiple
- EBITDA 2025
- €24,789
- Net financial debt
- €33,009
- 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 30 June 2024 and 30 June 2025. 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.