NDRIVE: 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
- Stocks and contracts +€9,000
new in 2025: €9,000
- Receivables within one year +€6,902
up €6,902 (+234%), from €2,945 to €9,847
of which Other amounts receivable: +€8,126
- Tangible fixed assets +€3,332
up €3,332 (+26.6%), from €12,536 to €15,868
- Profit (loss) carried forward +€11,568
up €11,568 (+260%), from €4,452 to €16,020
- Trade debts +€6,985
up €6,985 (+68.4%), from €10,215 to €17,201
- Other debts -€2,414
no longer reported in 2025 (was €2,414)
- Tax, wage and social debts +€2,405
up €2,405 (+88.3%), from €2,725 to €5,130
- Debts after one year +€500
new in 2025: €500
- Gross operating margin -€10,695
no longer reported in 2025 (was €10,695)
- Depreciation -€2,664
no longer reported in 2025 (was €2,664)
- Taxes -€1,943
no longer reported in 2025 (was €1,943)
- Other operating charges -€1,595
no longer reported in 2025 (was €1,595)
Change in the result, 2024 to 2025
The net result is not in both sets of accounts. Without it the difference cannot be explained line by line.
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 | €19,807 | €38,851 | +€19,044 | +96.2% |
| Fixed assets | 21/28 | €12,536 | €15,868 | +€3,332 | +26.6% |
| Tangible fixed assets | 22/27 | €12,536 | €15,868 | +€3,332 | +26.6% |
| Furniture and vehicles | 24 | €12,536 | €15,868 | +€3,332 | +26.6% |
| Current assets | 29/58 | €7,271 | €22,983 | +€15,712 | +216% |
| Stocks and contracts in progress | 3 | - | €9,000 | +€9,000 | |
| Stocks | 30/36 | - | €9,000 | +€9,000 | |
| Amounts receivable within one year | 40/41 | €2,945 | €9,847 | +€6,902 | +234% |
| Trade receivables | 40 | €2,945 | €1,721 | -€1,224 | -41.6% |
| Other amounts receivable | 41 | - | €8,126 | +€8,126 | |
| Cash at bank and in hand | 54/58 | €4,326 | €4,135 | -€191 | -4.4% |
| Total equity and liabilities | 10/49 | €19,807 | €38,851 | +€19,044 | +96.2% |
| Equity | 10/15 | €4,452 | €16,020 | +€11,568 | +260% |
| Contributions | 10/11 | €0 | - | = | |
| Capital | 10 | €0 | - | = | |
| Issued capital | 100 | €5,000 | - | -€5,000 | |
| Uncalled capital | 101 | €5,000 | - | -€5,000 | |
| Profit (loss) carried forward | 14 | €4,452 | €16,020 | +€11,568 | +260% |
| Amounts payable | 17/49 | €15,354 | €22,831 | +€7,477 | +48.7% |
| Amounts payable after more than one year | 17 | - | €500 | +€500 | |
| Other amounts payable | 178/9 | - | €500 | +€500 | |
| Amounts payable within one year | 42/48 | €15,354 | €22,331 | +€6,977 | +45.4% |
| Trade debts | 44 | €10,215 | €17,201 | +€6,985 | +68.4% |
| Suppliers | 440/4 | €10,215 | €17,201 | +€6,985 | +68.4% |
| Taxes, remuneration and social security | 45 | €2,725 | €5,130 | +€2,405 | +88.3% |
| Taxes | 450/3 | €2,725 | €5,130 | +€2,405 | +88.3% |
| Other amounts payable | 47/48 | €2,414 | - | -€2,414 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,664 | - | -€2,664 | |
| Other operating charges | 640/8 | €1,595 | - | -€1,595 | |
| Gross operating margin | 9900 | €10,695 | - | -€10,695 | |
| Operating profit (loss) | 9901 | €6,435 | - | -€6,435 | |
| Financial charges | 65/66B | €40 | - | -€40 | |
| Recurring financial charges | 65 | €40 | - | -€40 | |
| Profit (loss) for the period before taxes | 9903 | €6,395 | - | -€6,395 | |
| Income taxes | 67/77 | €1,943 | - | -€1,943 | |
| Profit (loss) for the period | 9904 | €4,452 | - | -€4,452 | |
| Profit (loss) for the period to be appropriated | 9905 | €4,452 | - | -€4,452 |
Value
latest balance sheet 31-12-2025 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €26,560 · 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)
- €16,020
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €16,020
Capitalised earnings
- 2025
- -
- 2024
- €4,452
- Average result, excluding non-recurring income and charges
- €4,452
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €31,800 / €37,100 / €44,520
Your EBITDA multiple
- EBITDA 2025
- -
- Net financial debt
- -€3,635
- 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 2024 and 31 December 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 13 November 2026 via checked.be.