Promsaco: 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
- Stocks and contracts +€252,919
up €252,919 (+60.4%), from €418,987 to €671,907
- Cash -€72,040
down €72,040 (-38.0%), from €189,588 to €117,548
mainly Stocks and contracts (-€252,919) and Tax, wage and social debts (-€112,803)
- Receivables within one year +€15,817
up €15,817 (+83.0%), from €19,066 to €34,883
of which Trade receivables: +€27,619
- Short-term financial debts +€381,344
up €381,344, from €0 to €381,344
- Tax, wage and social debts -€112,803
down €112,803 (-99.8%), from €113,029 to €225
of which Taxes: -€112,803
- Other debts -€94,576
down €94,576 (-26.3%), from €359,097 to €264,520
- Trade debts +€35,887
up €35,887 (+32.2%), from €111,501 to €147,388
- Debts after one year -€11,020
down €11,020 (-40.6%), from €27,176 to €16,155
- Gross operating margin -€95,751
down €95,751 (-77.7%), from €123,209 to €27,458
- Financial charges -€32,217
down €32,217 (-80.7%), from €39,912 to €7,694
- Financial income -€25,967
down €25,967 (-99.5%), from €26,092 to €125
- Taxes -€17,615
down €17,615 (-98.7%), from €17,846 to €231
- Depreciation +€4,630
up €4,630 (+45.1%), from €10,256 to €14,885
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 | €680,803 | €880,749 | +€199,946 | +29.4% |
| Fixed assets | 21/28 | €45,086 | €48,897 | +€3,811 | +8.5% |
| Intangible fixed assets | 21 | €1,097 | €0 | -€1,097 | -100% |
| Tangible fixed assets | 22/27 | €43,804 | €48,712 | +€4,908 | +11.2% |
| Plant, machinery and equipment | 23 | €4,191 | €4,211 | +€19 | +0.5% |
| Furniture and vehicles | 24 | €327 | €14,326 | +€13,998 | +4,275% |
| Leasing and similar rights | 25 | €39,285 | €30,175 | -€9,110 | -23.2% |
| Financial fixed assets | 28 | €185 | €185 | = | 0.0% |
| Current assets | 29/58 | €635,717 | €831,852 | +€196,135 | +30.9% |
| Stocks and contracts in progress | 3 | €418,987 | €671,907 | +€252,919 | +60.4% |
| Stocks | 30/36 | €418,987 | €671,907 | +€252,919 | +60.4% |
| Amounts receivable within one year | 40/41 | €19,066 | €34,883 | +€15,817 | +83.0% |
| Trade receivables | 40 | €0 | €27,619 | +€27,619 | |
| Other amounts receivable | 41 | €19,066 | €7,265 | -€11,801 | -61.9% |
| Cash at bank and in hand | 54/58 | €189,588 | €117,548 | -€72,040 | -38.0% |
| Deferred charges and accrued income | 490/1 | €8,075 | €7,514 | -€561 | -7.0% |
| Total equity and liabilities | 10/49 | €680,803 | €880,749 | +€199,946 | +29.4% |
| Equity | 10/15 | €59,363 | €60,096 | +€733 | +1.2% |
| Contributions | 10/11 | €50,000 | €50,000 | = | 0.0% |
| Reserves | 13 | €5,000 | €5,000 | = | 0.0% |
| Non-distributable reserves | 130/1 | €5,000 | €5,000 | = | 0.0% |
| Reserves not available under the articles | 1311 | €5,000 | €5,000 | = | 0.0% |
| Distributable reserves | 133 | €0 | - | = | |
| Profit (loss) carried forward | 14 | €4,363 | €5,096 | +€733 | +16.8% |
| Amounts payable | 17/49 | €621,440 | €820,653 | +€199,213 | +32.1% |
| Amounts payable after more than one year | 17 | €27,176 | €16,155 | -€11,020 | -40.6% |
| Financial debts | 170/4 | €27,176 | €16,155 | -€11,020 | -40.6% |
| Amounts payable within one year | 42/48 | €594,265 | €804,498 | +€210,233 | +35.4% |
| Current portion of amounts payable after more than one year | 42 | €10,638 | €11,020 | +€382 | +3.6% |
| Financial debts | 43 | €0 | €381,344 | +€381,344 | |
| Credit institutions | 430/8 | €0 | €381,344 | +€381,344 | |
| Trade debts | 44 | €111,501 | €147,388 | +€35,887 | +32.2% |
| Suppliers | 440/4 | €111,501 | €147,388 | +€35,887 | +32.2% |
| Taxes, remuneration and social security | 45 | €113,029 | €225 | -€112,803 | -99.8% |
| Taxes | 450/3 | €113,029 | €225 | -€112,803 | -99.8% |
| Remuneration and social security | 454/9 | €0 | - | = | |
| Other amounts payable | 47/48 | €359,097 | €264,520 | -€94,576 | -26.3% |
| Non-recurring operating income | 76A | €1,800 | €1,114 | -€686 | -38.1% |
| Remuneration, social security and pensions | 62 | €1,875 | €0 | -€1,875 | -100% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €10,256 | €14,885 | +€4,630 | +45.1% |
| Other operating charges | 640/8 | €643 | €149 | -€495 | -76.9% |
| Non-recurring operating charges | 66A | €2,148 | €3,891 | +€1,743 | +81.1% |
| Gross operating margin | 9900 | €123,209 | €27,458 | -€95,751 | -77.7% |
| Operating profit (loss) | 9901 | €108,288 | €8,534 | -€99,754 | -92.1% |
| Financial income | 75/76B | €26,092 | €125 | -€25,967 | -99.5% |
| Recurring financial income | 75 | €26,092 | €125 | -€25,967 | -99.5% |
| Financial charges | 65/66B | €39,912 | €7,694 | -€32,217 | -80.7% |
| Recurring financial charges | 65 | €39,912 | €7,694 | -€32,217 | -80.7% |
| Profit (loss) for the period before taxes | 9903 | €94,468 | €964 | -€93,504 | -99.0% |
| Income taxes | 67/77 | €17,846 | €231 | -€17,615 | -98.7% |
| Profit (loss) for the period | 9904 | €76,622 | €733 | -€75,889 | -99.0% |
| Profit (loss) for the period to be appropriated | 9905 | €76,622 | €733 | -€75,889 | -99.0% |
Value
latest balance sheet 30-06-2026 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €290,752 · 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)
- €60,096
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €60,096
Capitalised earnings
- 2026
- €733
- excluding non-recurring income and charges
- €3,509
- 2025
- €76,622
- excluding non-recurring income and charges
- €76,970
- 2024
- €44,733
- excluding non-recurring income and charges
- €107,228
- 2023
- €134,451
- excluding non-recurring income and charges
- €134,558
- 2022
- €23,557
- Average result, excluding non-recurring income and charges
- €62,569
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €446,921 / €521,408 / €625,690
Your EBITDA multiple
- EBITDA 2026
- €23,419
- Net financial debt
- €290,971
- Your multiple
- -
- Value with your multiple
- -
Net financial debt is the sum of financial debts after one year, the part due within the year and short-term financial debts, less cash and current investments.
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 30 June 2025 and 30 June 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 9 November 2026 via checked.be.