Swappable Batteries Motorcycle Consortium: 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
- Cash -€168,291
down €168,291 (-53.5%), from €314,400 to €146,110
- Receivables within one year +€11,937
up €11,937 (+35.5%), from €33,646 to €45,583
of which Trade receivables: +€25,000
- Accrued charges and deferred income -€112,498
down €112,498 (-37.3%), from €301,288 to €188,789
- Trade debts -€23,760
down €23,760 (-100%), from €23,760 to €0
- Advances received -€21,667
down €21,667 (-100%), from €21,667 to €0
- Gross operating margin -€3,766
down €3,766 (-63.6%), from €5,918 to €2,152
- Depreciation -€3,459
down €3,459 (-68.8%), from €5,031 to €1,572
- Financial charges -€312
down €312 (-35.0%), from €892 to €580
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 | €349,618 | €191,693 | -€157,925 | -45.2% |
| Fixed assets | 21/28 | €1,572 | €0 | -€1,572 | -100% |
| Intangible fixed assets | 21 | €1,572 | €0 | -€1,572 | -100% |
| Current assets | 29/58 | €348,046 | €191,693 | -€156,353 | -44.9% |
| Amounts receivable within one year | 40/41 | €33,646 | €45,583 | +€11,937 | +35.5% |
| Trade receivables | 40 | €20,030 | €45,030 | +€25,000 | +125% |
| Other amounts receivable | 41 | €13,616 | €553 | -€13,063 | -95.9% |
| Cash at bank and in hand | 54/58 | €314,400 | €146,110 | -€168,291 | -53.5% |
| Deferred charges and accrued income | 490/1 | €0 | - | = | |
| Total equity and liabilities | 10/49 | €349,618 | €191,693 | -€157,925 | -45.2% |
| Amounts payable | 17/49 | €349,618 | €191,693 | -€157,925 | -45.2% |
| Amounts payable within one year | 42/48 | €48,330 | €2,904 | -€45,427 | -94.0% |
| Trade debts | 44 | €23,760 | €0 | -€23,760 | -100% |
| Suppliers | 440/4 | €23,760 | €0 | -€23,760 | -100% |
| Advances received on contracts in progress | 46 | €21,667 | €0 | -€21,667 | -100% |
| Other amounts payable | 47/48 | €2,904 | €2,904 | = | 0.0% |
| Accrued charges and deferred income | 492/3 | €301,288 | €188,789 | -€112,498 | -37.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,031 | €1,572 | -€3,459 | -68.8% |
| Gross operating margin | 9900 | €5,918 | €2,152 | -€3,766 | -63.6% |
| Operating profit (loss) | 9901 | €887 | €580 | -€307 | -34.6% |
| Financial income | 75/76B | €5 | €0 | -€5 | -100% |
| Recurring financial income | 75 | €5 | €0 | -€5 | -100% |
| Financial charges | 65/66B | €892 | €580 | -€312 | -35.0% |
| Recurring financial charges | 65 | €892 | €580 | -€312 | -35.0% |
Value
latest balance sheet 31-12-2025 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint - · 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 is not in the latest accounts.
Capitalised earnings
- 2025
- -
- 2024
- -
- 2023
- -
- 2022
- -
- Average result, excluding non-recurring income and charges
- -
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- not meaningful, as the average result is zero or negative
Your EBITDA multiple
- EBITDA 2025
- €2,152
- Net financial debt
- -€146,110
- 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.