Verdea Sanvasto: 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 2022 and 2023
Largest movements
- Deferred charges and accrued income -€70,100
down €70,100 (-97.4%), from €71,968 to €1,868
- Receivables within one year -€39,333
down €39,333 (-90.0%), from €43,718 to €4,385
of which Other amounts receivable: -€35,827
- Tangible fixed assets -€18,093
down €18,093 (-3.3%), from €552,561 to €534,468
of which Land and buildings: -€10,862
- Current investments +€11,652
up €11,652 (+72.4%), from €16,084 to €27,736
- Debts after one year -€92,519
down €92,519 (-18.4%), from €503,449 to €410,930
- Other debts -€19,772
down €19,772 (-28.9%), from €68,395 to €48,623
- Current portion of long-term debt -€7,074
down €7,074 (-17.1%), from €41,376 to €34,302
- Financial charges -€1,404
down €1,404 (-16.7%), from €8,426 to €7,021
of which Financial charges: -€1,354
- Taxes +€1,217
new in 2023: €1,217
- Gross operating margin +€744
up €744 (+1.9%), from €39,075 to €39,819
Change in the result, 2022 to 2023
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 | 2022 | 2023 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €684,330 | €568,457 | -€115,873 | -16.9% |
| Fixed assets | 21/28 | €552,561 | €534,468 | -€18,093 | -3.3% |
| Tangible fixed assets | 22/27 | €552,561 | €534,468 | -€18,093 | -3.3% |
| Land and buildings | 22 | €496,100 | €485,238 | -€10,862 | -2.2% |
| Plant, machinery and equipment | 23 | €56,460 | €49,230 | -€7,231 | -12.8% |
| Current assets | 29/58 | €131,769 | €33,989 | -€97,781 | -74.2% |
| Amounts receivable within one year | 40/41 | €43,718 | €4,385 | -€39,333 | -90.0% |
| Trade receivables | 40 | €7,872 | €4,367 | -€3,506 | -44.5% |
| Other amounts receivable | 41 | €35,845 | €18 | -€35,827 | -99.9% |
| Current investments | 50/53 | €16,084 | €27,736 | +€11,652 | +72.4% |
| Deferred charges and accrued income | 490/1 | €71,968 | €1,868 | -€70,100 | -97.4% |
| Total equity and liabilities | 10/49 | €684,330 | €568,457 | -€115,873 | -16.9% |
| Equity | 10/15 | €67,797 | €71,288 | +€3,491 | +5.1% |
| Contributions | 10/11 | €85,000 | €85,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€17,203 | -€13,712 | +€3,491 | +20.3% |
| Amounts payable | 17/49 | €616,533 | €497,169 | -€119,365 | -19.4% |
| Amounts payable after more than one year | 17 | €503,449 | €410,930 | -€92,519 | -18.4% |
| Financial debts | 170/4 | €503,449 | €410,930 | -€92,519 | -18.4% |
| Amounts payable within one year | 42/48 | €113,085 | €86,239 | -€26,846 | -23.7% |
| Current portion of amounts payable after more than one year | 42 | €41,376 | €34,302 | -€7,074 | -17.1% |
| Taxes, remuneration and social security | 45 | €3,314 | €3,314 | = | 0.0% |
| Taxes | 450/3 | €3,314 | €3,314 | = | 0.0% |
| Other amounts payable | 47/48 | €68,395 | €48,623 | -€19,772 | -28.9% |
| Non-recurring operating income | 76A | - | €4,570 | +€4,570 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €22,663 | €22,663 | = | 0.0% |
| Other operating charges | 640/8 | €5,065 | €5,267 | +€202 | +4.0% |
| Non-recurring operating charges | 66A | - | €164 | +€164 | |
| Gross operating margin | 9900 | €39,075 | €39,819 | +€744 | +1.9% |
| Operating profit (loss) | 9901 | €11,347 | €11,725 | +€378 | +3.3% |
| Financial income | 75/76B | €5 | €5 | +€0 | +3.5% |
| Recurring financial income | 75 | €5 | €5 | +€0 | +3.5% |
| Non-recurring financial income | 76B | €5 | - | -€5 | |
| Financial charges | 65/66B | €8,426 | €7,021 | -€1,404 | -16.7% |
| Recurring financial charges | 65 | €8,376 | €7,021 | -€1,354 | -16.2% |
| Non-recurring financial charges | 66B | €50 | - | -€50 | |
| Profit (loss) for the period before taxes | 9903 | €2,925 | €4,708 | +€1,783 | +60.9% |
| Income taxes | 67/77 | - | €1,217 | +€1,217 | |
| Profit (loss) for the period | 9904 | €2,925 | €3,491 | +€566 | +19.3% |
| Profit (loss) for the period to be appropriated | 9905 | €2,925 | €3,491 | +€566 | +19.3% |
Value
latest balance sheet 31-12-2023 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €36,882 · 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)
- €71,288
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €71,288
Capitalised earnings
- 2023
- €3,491
- excluding non-recurring income and charges
- -€915
- 2022
- €2,925
- excluding non-recurring income and charges
- €2,971
- 2021
- -€1,166
- Average result, excluding non-recurring income and charges
- €297
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €2,121 / €2,475 / €2,970
Your EBITDA multiple
- EBITDA 2023
- €34,388
- Net financial debt
- €417,496
- 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 31 December 2022 and 31 December 2023. 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.