LUPTON: 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 2025 and 2026
Largest movements
- Financial fixed assets +€382,338
up €382,338 (+851%), from €44,930 to €427,268
- Deferred charges and accrued income +€183,343
up €183,343 (+56.8%), from €322,968 to €506,311
- Cash -€36,977
down €36,977 (-13.9%), from €265,513 to €228,536
mainly Contributions, distributions and other (-€400,000) and Investment in fixed assets (net) (-€392,338)
- Receivables within one year -€18,955
down €18,955 (-20.0%), from €94,593 to €75,638
of which Other amounts receivable: -€57,986
- Other debts +€219,238
up €219,238 (+7,666%), from €2,860 to €222,098
- Reserves +€209,366
up €209,366 (+36.0%), from €581,302 to €790,668
- Tax, wage and social debts +€59,682
up €59,682 (+427%), from €13,981 to €73,663
- Accrued charges and deferred income +€23,439
new in 2026: €23,439
- Financial income +€549,067
up €549,067 (+2,071%), from €26,518 to €575,585
- Taxes +€52,755
up €52,755 (+586%), from €9,001 to €61,756
- Gross operating margin +€22,590
up €22,590 (+23.7%), from €95,348 to €117,938
- Depreciation -€1,238
down €1,238 (-8.7%), from €14,182 to €12,944
Change in the result, 2025 to 2026
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 2025 and 2026 balance sheets and the 2026 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 | 2025 | 2026 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €847,920 | €1,357,986 | +€510,066 | +60.2% |
| Fixed assets | 21/28 | €121,846 | €501,240 | +€379,394 | +311% |
| Tangible fixed assets | 22/27 | €76,916 | €73,972 | -€2,944 | -3.8% |
| Furniture and vehicles | 24 | €73,838 | €71,449 | -€2,389 | -3.2% |
| Other tangible fixed assets | 26 | €3,078 | €2,523 | -€555 | -18.0% |
| Financial fixed assets | 28 | €44,930 | €427,268 | +€382,338 | +851% |
| Current assets | 29/58 | €726,074 | €856,746 | +€130,672 | +18.0% |
| Amounts receivable after more than one year | 29 | €10,000 | €13,261 | +€3,261 | +32.6% |
| Trade receivables | 290 | €10,000 | €13,261 | +€3,261 | +32.6% |
| Stocks and contracts in progress | 3 | €33,000 | €33,000 | = | 0.0% |
| Stocks | 30/36 | €33,000 | €33,000 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €94,593 | €75,638 | -€18,955 | -20.0% |
| Trade receivables | 40 | €3,847 | €42,878 | +€39,031 | +1,015% |
| Other amounts receivable | 41 | €90,746 | €32,760 | -€57,986 | -63.9% |
| Cash at bank and in hand | 54/58 | €265,513 | €228,536 | -€36,977 | -13.9% |
| Deferred charges and accrued income | 490/1 | €322,968 | €506,311 | +€183,343 | +56.8% |
| Total equity and liabilities | 10/49 | €847,920 | €1,357,986 | +€510,066 | +60.2% |
| Equity | 10/15 | €752,930 | €962,296 | +€209,366 | +27.8% |
| Contributions | 10/11 | €118,000 | €118,000 | = | 0.0% |
| Reserves | 13 | €581,302 | €790,668 | +€209,366 | +36.0% |
| Distributable reserves | 133 | €581,302 | €790,668 | +€209,366 | +36.0% |
| Profit (loss) carried forward | 14 | €53,628 | €53,628 | = | 0.0% |
| Provisions and deferred taxes | 16 | €77,194 | €74,985 | -€2,209 | -2.9% |
| Provisions for liabilities and charges | 160/5 | €77,194 | €74,985 | -€2,209 | -2.9% |
| Pensions and similar obligations | 160 | €77,194 | €74,985 | -€2,209 | -2.9% |
| Amounts payable | 17/49 | €17,796 | €320,705 | +€302,909 | +1,702% |
| Amounts payable within one year | 42/48 | €17,796 | €297,266 | +€279,470 | +1,570% |
| Trade debts | 44 | €955 | €1,505 | +€550 | +57.6% |
| Suppliers | 440/4 | €955 | €1,505 | +€550 | +57.6% |
| Taxes, remuneration and social security | 45 | €13,981 | €73,663 | +€59,682 | +427% |
| Taxes | 450/3 | €13,981 | €73,663 | +€59,682 | +427% |
| Other amounts payable | 47/48 | €2,860 | €222,098 | +€219,238 | +7,666% |
| Accrued charges and deferred income | 492/3 | - | €23,439 | +€23,439 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €14,182 | €12,944 | -€1,238 | -8.7% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | -€2,179 | -€2,210 | -€31 | -1.4% |
| Other operating charges | 640/8 | €1,194 | €1,825 | +€631 | +52.8% |
| Gross operating margin | 9900 | €95,348 | €117,938 | +€22,590 | +23.7% |
| Operating profit (loss) | 9901 | €82,151 | €105,379 | +€23,228 | +28.3% |
| Financial income | 75/76B | €26,518 | €575,585 | +€549,067 | +2,071% |
| Recurring financial income | 75 | €26,518 | €575,585 | +€549,067 | +2,071% |
| Financial charges | 65/66B | €9,656 | €9,842 | +€186 | +1.9% |
| Recurring financial charges | 65 | €9,656 | €9,842 | +€186 | +1.9% |
| Profit (loss) for the period before taxes | 9903 | €99,013 | €671,122 | +€572,109 | +578% |
| Income taxes | 67/77 | €9,001 | €61,756 | +€52,755 | +586% |
| Profit (loss) for the period | 9904 | €90,012 | €609,366 | +€519,354 | +577% |
| Profit (loss) for the period to be appropriated | 9905 | €90,012 | €609,366 | +€519,354 | +577% |
Value
latest balance sheet 31-03-2026 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €1.6m · 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)
- €962,296
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €962,296
Capitalised earnings
- 2026
- €609,366
- 2025
- €90,012
- 2024
- €79,492
- 2023
- €1,025,690
- 2022
- €44,406
- Average result, excluding non-recurring income and charges
- €259,623
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €1.9m / €2.2m / €2.6m
Your EBITDA multiple
- EBITDA 2026
- €118,323
- Net financial debt
- -€228,536
- 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 March 2025 and 31 March 2026. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 13 November 2026 via checked.be.