ROBOTWERKEN: 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 2011 and 2012
Largest movements
- Receivables within one year +€37,855
up €37,855 (+45.8%), from €82,731 to €120,586
- Stocks and contracts -€4,900
down €4,900 (-30.6%), from €16,000 to €11,100
- Debts within one year +€38,440
up €38,440 (+301%), from €12,775 to €51,215
- Profit (loss) carried forward -€5,598
down €5,598 (-13.7%), from -€40,909 to -€46,507
- Gross operating margin -€6,008
down €6,008, from €1,711 to -€4,297
Change in the result, 2011 to 2012
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 | 2011 | 2012 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €99,185 | €132,026 | +€32,842 | +33.1% |
| Fixed assets | 21/28 | €454 | €340 | -€113 | -25.0% |
| Tangible fixed assets | 22/27 | €454 | €340 | -€113 | -25.0% |
| Current assets | 29/58 | €98,731 | €131,686 | +€32,955 | +33.4% |
| Stocks and contracts in progress | 3 | €16,000 | €11,100 | -€4,900 | -30.6% |
| Amounts receivable within one year | 40/41 | €82,731 | €120,586 | +€37,855 | +45.8% |
| Total equity and liabilities | 10/49 | €99,185 | €132,026 | +€32,842 | +33.1% |
| Equity | 10/15 | €86,410 | €80,811 | -€5,598 | -6.5% |
| Contributions | 10/11 | €31,000 | €31,000 | = | 0.0% |
| Reserves | 13 | €96,319 | €96,319 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€40,909 | -€46,507 | -€5,598 | -13.7% |
| Amounts payable | 17/49 | €12,775 | €51,215 | +€38,440 | +301% |
| Amounts payable within one year | 42/48 | €12,775 | €51,215 | +€38,440 | +301% |
| Trade debts | 44 | €40 | €652 | +€612 | +1,530% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €113 | €113 | = | 0.0% |
| Gross operating margin | 9900 | €1,711 | -€4,297 | -€6,008 | |
| Operating profit (loss) | 9901 | €1,250 | -€4,764 | -€6,014 | |
| Recurring financial charges | 65 | €1,996 | €5,081 | +€3,085 | +155% |
| Profit (loss) for the period before taxes | 9903 | €2,203 | -€5,598 | -€7,801 | |
| Profit (loss) for the period | 9904 | €2,203 | -€5,598 | -€7,801 | |
| Profit (loss) for the period to be appropriated | 9905 | €2,203 | -€5,598 | -€7,801 |
Value
latest balance sheet 31-12-2012 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €80,811 · 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
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)
- €80,811
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €80,811
Capitalised earnings
- 2012
- -€5,598
- 2011
- €2,203
- 2010
- -€3,418
- 2009
- €2,349
- 2008
- €11,001
- Average result, excluding non-recurring income and charges
- -€2,271
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- not meaningful, as the average result is zero or negative
Your EBITDA multiple
- EBITDA 2012
- -€4,650
- Net financial debt
- -
- 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 2011 and 31 December 2012. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 10 November 2026 via checked.be.