PELSIS BELGIUM: 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 2023 and 2024
Largest movements
- Cash -€1.6m
down €1.6m (-59.2%), from €2.8m to €1.1m
mainly Trade debts (-€2.5m) and Investment in fixed assets (net) (-€599,963)
- Stocks and contracts -€804,541
down €804,541 (-7.5%), from €10.8m to €10.0m
- Receivables within one year -€408,960
down €408,960 (-6.6%), from €6.2m to €5.8m
of which Trade receivables: -€492,232
- Trade debts -€2.5m
down €2.5m (-38.1%), from €6.5m to €4.0m
- Accrued charges and deferred income +€699,753
up €699,753 (+59.5%), from €1.2m to €1.9m
- Profit (loss) carried forward -€537,571
down €537,571 (-4.7%), from €11.4m to €10.9m
- Other debts -€461,229
down €461,229 (-3.9%), from €11.9m to €11.4m
- Turnover +€2.7m
up €2.7m (+8.0%), from €33.0m to €35.7m
- Goods and materials +€1.5m
up €1.5m (+7.5%), from €19.7m to €21.2m
of which Purchases: +€4.3m
- Other operating income -€378,393
down €378,393 (-18.5%), from €2.0m to €1.7m
- Other operating charges +€363,643
up €363,643 (+234%), from €155,612 to €519,255
- Services and other goods +€358,662
up €358,662 (+4.2%), from €8.5m to €8.8m
Change in the result, 2023 to 2024
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 2023 and 2024 balance sheets and the 2024 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 | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €32,324,050 | €29,813,389 | -€2.5m | -7.8% |
| Fixed assets | 21/28 | €12,133,844 | €12,284,766 | +€150,922 | +1.2% |
| Intangible fixed assets | 21 | €682,889 | €789,825 | +€106,936 | +15.7% |
| Tangible fixed assets | 22/27 | €1,330,619 | €1,321,779 | -€8,840 | -0.7% |
| Plant, machinery and equipment | 23 | €222,580 | €309,868 | +€87,289 | +39.2% |
| Furniture and vehicles | 24 | €53,055 | €49,696 | -€3,359 | -6.3% |
| Other tangible fixed assets | 26 | €1,054,984 | €962,214 | -€92,769 | -8.8% |
| Financial fixed assets | 28 | €10,120,337 | €10,173,162 | +€52,825 | +0.5% |
| Affiliated companies | 280/1 | €9,900,406 | €9,900,406 | = | 0.0% |
| Participating interests | 280 | €9,900,406 | €9,900,406 | = | 0.0% |
| Other financial fixed assets | 284/8 | €219,931 | €272,757 | +€52,825 | +24.0% |
| Amounts receivable and cash guarantees | 285/8 | €219,931 | €272,757 | +€52,825 | +24.0% |
| Current assets | 29/58 | €20,190,206 | €17,528,623 | -€2.7m | -13.2% |
| Stocks and contracts in progress | 3 | €10,764,703 | €9,960,162 | -€804,541 | -7.5% |
| Stocks | 30/36 | €10,764,703 | €9,960,162 | -€804,541 | -7.5% |
| Raw materials and consumables | 30/31 | €1,773,412 | €2,404,495 | +€631,083 | +35.6% |
| Work in progress | 32 | €232,302 | €225,881 | -€6,421 | -2.8% |
| Finished goods | 33 | €3,039,172 | €2,246,862 | -€792,309 | -26.1% |
| Goods purchased for resale | 34 | €5,059,564 | €5,082,923 | +€23,359 | +0.5% |
| Advance payments | 36 | €660,253 | - | -€660,253 | |
| Amounts receivable within one year | 40/41 | €6,200,999 | €5,792,039 | -€408,960 | -6.6% |
| Trade receivables | 40 | €5,260,077 | €4,767,846 | -€492,232 | -9.4% |
| Other amounts receivable | 41 | €940,921 | €1,024,193 | +€83,272 | +8.9% |
| Cash at bank and in hand | 54/58 | €2,775,710 | €1,131,491 | -€1.6m | -59.2% |
| Deferred charges and accrued income | 490/1 | €448,795 | €644,931 | +€196,137 | +43.7% |
| Total equity and liabilities | 10/49 | €32,324,050 | €29,813,389 | -€2.5m | -7.8% |
| Equity | 10/15 | €11,959,872 | €11,422,301 | -€537,571 | -4.5% |
| Contributions | 10/11 | €86,487 | €86,487 | = | 0.0% |
| Capital | 10 | €86,487 | €86,487 | = | 0.0% |
| Issued capital | 100 | €86,487 | €86,487 | = | 0.0% |
| Reserves | 13 | €482,197 | €482,197 | = | 0.0% |
| Non-distributable reserves | 130/1 | €8,649 | €8,649 | = | 0.0% |
| Legal reserve | 130 | €8,649 | €8,649 | = | 0.0% |
| Distributable reserves | 133 | €473,548 | €473,548 | = | 0.0% |
| Profit (loss) carried forward | 14 | €11,391,188 | €10,853,616 | -€537,571 | -4.7% |
| Amounts payable | 17/49 | €20,364,179 | €18,391,088 | -€2.0m | -9.7% |
| Amounts payable within one year | 42/48 | €19,188,785 | €16,515,941 | -€2.7m | -13.9% |
| Trade debts | 44 | €6,475,203 | €4,010,017 | -€2.5m | -38.1% |
| Suppliers | 440/4 | €6,475,203 | €4,010,017 | -€2.5m | -38.1% |
| Taxes, remuneration and social security | 45 | €862,020 | €1,115,592 | +€253,572 | +29.4% |
| Taxes | 450/3 | €174,315 | €179,805 | +€5,490 | +3.1% |
| Remuneration and social security | 454/9 | €687,705 | €935,787 | +€248,082 | +36.1% |
| Other amounts payable | 47/48 | €11,851,561 | €11,390,332 | -€461,229 | -3.9% |
| Accrued charges and deferred income | 492/3 | €1,175,394 | €1,875,147 | +€699,753 | +59.5% |
| Operating income | 70/76A | €35,053,570 | €36,557,694 | +€1.5m | +4.3% |
| Turnover | 70 | €33,041,533 | €35,699,784 | +€2.7m | +8.0% |
| Change in stocks of work in progress, finished goods and contracts in progress | 71 | -€28,904 | -€804,638 | -€775,734 | -2,684% |
| Other operating income | 74 | €2,040,941 | €1,662,548 | -€378,393 | -18.5% |
| Operating charges | 60/66A | €33,893,348 | €36,410,654 | +€2.5m | +7.4% |
| Goods for resale, raw materials and consumables | 60 | €19,687,019 | €21,155,879 | +€1.5m | +7.5% |
| Purchases | 600/8 | €17,331,379 | €21,585,947 | +€4.3m | +24.5% |
| Change in stocks: decrease (increase) | 609 | €2,355,640 | -€430,068 | -€2.8m | |
| Services and other goods | 61 | €8,479,446 | €8,838,108 | +€358,662 | +4.2% |
| Remuneration, social security and pensions | 62 | €5,409,225 | €5,308,397 | -€100,828 | -1.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €420,777 | €449,042 | +€28,265 | +6.7% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | -€389,953 | -€230,282 | +€159,671 | +40.9% |
| Other operating charges | 640/8 | €155,612 | €519,255 | +€363,643 | +234% |
| Non-recurring operating charges | 66A | €131,224 | €370,256 | +€239,033 | +182% |
| Operating profit (loss) | 9901 | €1,160,222 | €147,039 | -€1.0m | -87.3% |
| Financial income | 75/76B | €153,486 | €59,167 | -€94,319 | -61.5% |
| Recurring financial income | 75 | €153,486 | €59,167 | -€94,319 | -61.5% |
| Income from current assets | 751 | €35,687 | - | -€35,687 | |
| Other financial income | 752/9 | €117,798 | €59,167 | -€58,631 | -49.8% |
| Financial charges | 65/66B | €744,488 | €732,164 | -€12,324 | -1.7% |
| Recurring financial charges | 65 | €744,488 | €732,164 | -€12,324 | -1.7% |
| Debt charges | 650 | €445,687 | €442,401 | -€3,286 | -0.7% |
| Other financial charges | 652/9 | €298,801 | €289,763 | -€9,038 | -3.0% |
| Profit (loss) for the period before taxes | 9903 | €569,220 | -€525,958 | -€1.1m | |
| Income taxes | 67/77 | €10,080 | €11,613 | +€1,533 | +15.2% |
| Taxes | 670/3 | €11,807 | €11,613 | -€193 | -1.6% |
| Tax adjustments and reversals of tax provisions | 77 | €1,727 | - | -€1,727 | |
| Profit (loss) for the period | 9904 | €559,140 | -€537,571 | -€1.1m | |
| Profit (loss) for the period to be appropriated | 9905 | €559,140 | -€537,571 | -€1.1m |
Value
latest balance sheet 31-12-2024 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €10.6m · adjusted equity only
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)
- €11,422,301
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- -€789,825
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €10.6m
Capitalised earnings
- 2024
- -€537,571
- excluding non-recurring income and charges
- -€167,315
- 2023
- €559,140
- excluding non-recurring income and charges
- €690,364
- 2022
- -€1,277,965
- excluding non-recurring income and charges
- -€1,069,802
- 2021
- €7,486,809
- 2020
- €4,623,203
- Average result, excluding non-recurring income and charges
- -€182,251
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- not meaningful, as the average result is zero or negative
Your EBITDA multiple
- EBITDA 2024
- €596,081
- Net financial debt
- -€1,131,491
- 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 31 December 2023 and 31 December 2024. 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.