SMILING WIRE: 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 2021 and 2022
Largest movements
- Current assets +€14,835
up €14,835 (+11.2%), from €132,581 to €147,417
of which Current investments: +€70,064
- Financial fixed assets -€4,500
no longer reported in 2022 (was €4,500)
- Equity +€43,567
up €43,567 (+33.3%), from €130,847 to €174,414
of which Reserves: +€43,567
- Debts within one year -€25,905
down €25,905 (-34.0%), from €76,132 to €50,227
- Debts after one year -€4,164
down €4,164 (-2.8%), from €149,794 to €145,630
- Gross operating margin +€10,846
up €10,846 (+12.6%), from €85,858 to €96,704
- Financial charges +€4,432
new in 2022: €4,432
- Depreciation +€3,028
up €3,028 (+8.5%), from €35,588 to €38,616
- Financial income +€2,185
new in 2022: €2,185
- Taxes -€1,598
down €1,598 (-12.9%), from €12,355 to €10,757
Change in the result, 2021 to 2022
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 | 2021 | 2022 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €356,784 | €370,271 | +€13,486 | +3.8% |
| Fixed assets | 21/28 | €224,203 | €222,854 | -€1,349 | -0.6% |
| Tangible fixed assets | 22/27 | €219,703 | €222,854 | +€3,151 | +1.4% |
| Plant, machinery and equipment | 23 | - | €153,760 | +€153,760 | |
| Furniture and vehicles | 24 | - | €36,312 | +€36,312 | |
| Leasing and similar rights | 25 | - | €32,442 | +€32,442 | |
| Other tangible fixed assets | 26 | - | €340 | +€340 | |
| Financial fixed assets | 28 | €4,500 | - | -€4,500 | |
| Current assets | 29/58 | €132,581 | €147,417 | +€14,835 | +11.2% |
| Stocks and contracts in progress | 3 | €750 | €2,500 | +€1,750 | +233% |
| Stocks | 30/36 | - | €2,500 | +€2,500 | |
| Amounts receivable within one year | 40/41 | €43,404 | €4,400 | -€39,004 | -89.9% |
| Trade receivables | 40 | - | €100 | +€100 | |
| Other amounts receivable | 41 | - | €4,300 | +€4,300 | |
| Current investments | 50/53 | €38,226 | €108,290 | +€70,064 | +183% |
| Cash at bank and in hand | 54/58 | €25,022 | €25,049 | +€28 | +0.1% |
| Deferred charges and accrued income | 490/1 | - | €7,177 | +€7,177 | |
| Total equity and liabilities | 10/49 | €356,784 | €370,271 | +€13,486 | +3.8% |
| Equity | 10/15 | €130,847 | €174,414 | +€43,567 | +33.3% |
| Contributions | 10/11 | - | €1,500 | +€1,500 | |
| Contributions outside capital | 11 | - | €1,500 | +€1,500 | |
| Share premium | 1100/10 | - | €1,500 | +€1,500 | |
| Reserves | 13 | €129,347 | €172,914 | +€43,567 | +33.7% |
| Non-distributable reserves | 130/1 | - | €150 | +€150 | |
| Legal reserve | 130 | - | €150 | +€150 | |
| Distributable reserves | 133 | - | €172,764 | +€172,764 | |
| Amounts payable | 17/49 | €225,937 | €195,857 | -€30,080 | -13.3% |
| Amounts payable after more than one year | 17 | €149,794 | €145,630 | -€4,164 | -2.8% |
| Financial debts | 170/4 | - | €145,630 | +€145,630 | |
| Amounts payable within one year | 42/48 | €76,132 | €50,227 | -€25,905 | -34.0% |
| Current portion of amounts payable after more than one year | 42 | - | €36,282 | +€36,282 | |
| Trade debts | 44 | €1,604 | €2,209 | +€604 | +37.7% |
| Suppliers | 440/4 | - | €2,209 | +€2,209 | |
| Taxes, remuneration and social security | 45 | - | €11,737 | +€11,737 | |
| Taxes | 450/3 | - | €11,737 | +€11,737 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €35,588 | €38,616 | +€3,028 | +8.5% |
| Other operating charges | 640/8 | - | €1,518 | +€1,518 | |
| Gross operating margin | 9900 | €85,858 | €96,704 | +€10,846 | +12.6% |
| Operating profit (loss) | 9901 | €49,303 | €56,570 | +€7,267 | +14.7% |
| Financial income | 75/76B | - | €2,185 | +€2,185 | |
| Recurring financial income | 75 | €5,362 | €2,185 | -€3,177 | -59.3% |
| Financial charges | 65/66B | - | €4,432 | +€4,432 | |
| Recurring financial charges | 65 | €4,531 | €4,432 | -€99 | -2.2% |
| Profit (loss) for the period before taxes | 9903 | €50,134 | €54,323 | +€4,189 | +8.4% |
| Income taxes | 67/77 | €12,355 | €10,757 | -€1,598 | -12.9% |
| Profit (loss) for the period | 9904 | €37,779 | €43,567 | +€5,788 | +15.3% |
| Profit (loss) for the period to be appropriated | 9905 | €37,779 | €43,567 | +€5,788 | +15.3% |
Value
latest balance sheet 30-06-2022 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €256,678 · 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)
- €174,414
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €174,414
Capitalised earnings
- 2022
- €43,567
- 2021
- €37,779
- Average result, excluding non-recurring income and charges
- €40,673
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €290,521 / €338,942 / €406,730
Your EBITDA multiple
- EBITDA 2022
- €95,186
- Net financial debt
- €48,572
- 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 2021 and 30 June 2022. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 11 November 2026 via checked.be.