VORTEX INVESTMENTS: 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
- Receivables after one year +€14,884
up €14,884 (+5.1%), from €289,415 to €304,299
- Accrued charges and deferred income +€153,756
up €153,756 (+28.7%), from €536,283 to €690,039
- Profit (loss) carried forward -€91,533
down €91,533 (-3.9%), from -€2.4m to -€2.4m
- Trade debts -€51,122
no longer reported in 2022 (was €51,122)
- Gross operating margin +€58,370
up €58,370, from -€9,500 to €48,870
- Financial charges +€6,786
up €6,786 (+5.1%), from €132,749 to €139,535
- Other operating charges -€1,980
down €1,980 (-69.5%), from €2,848 to €868
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 | €1,041,384 | €1,056,784 | +€15,400 | +1.5% |
| Fixed assets | 21/28 | €704,900 | €704,900 | = | 0.0% |
| Financial fixed assets | 28 | €704,900 | €704,900 | = | 0.0% |
| Current assets | 29/58 | €336,484 | €351,884 | +€15,400 | +4.6% |
| Amounts receivable after more than one year | 29 | €289,415 | €304,299 | +€14,884 | +5.1% |
| Trade receivables | 290 | €289,415 | €304,299 | +€14,884 | +5.1% |
| Amounts receivable within one year | 40/41 | €47,069 | €47,585 | +€516 | +1.1% |
| Other amounts receivable | 41 | €47,069 | €47,585 | +€516 | +1.1% |
| Total equity and liabilities | 10/49 | €1,041,384 | €1,056,784 | +€15,400 | +1.5% |
| Equity | 10/15 | -€2,295,351 | -€2,386,884 | -€91,533 | -4.0% |
| Contributions | 10/11 | €61,500 | €61,500 | = | 0.0% |
| Capital | 10 | €61,500 | €61,500 | = | 0.0% |
| Issued capital | 100 | €61,500 | €61,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€2,356,851 | -€2,448,384 | -€91,533 | -3.9% |
| Amounts payable | 17/49 | €3,336,735 | €3,443,668 | +€106,933 | +3.2% |
| Amounts payable after more than one year | 17 | €2,749,329 | €2,753,629 | +€4,300 | +0.2% |
| Other amounts payable | 178/9 | €2,749,329 | €2,753,629 | +€4,300 | +0.2% |
| Amounts payable within one year | 42/48 | €51,122 | - | -€51,122 | |
| Trade debts | 44 | €51,122 | - | -€51,122 | |
| Suppliers | 440/4 | €51,122 | - | -€51,122 | |
| Accrued charges and deferred income | 492/3 | €536,283 | €690,039 | +€153,756 | +28.7% |
| Other operating charges | 640/8 | €2,848 | €868 | -€1,980 | -69.5% |
| Non-recurring operating charges | 66A | €8,803 | €9,164 | +€361 | +4.1% |
| Gross operating margin | 9900 | -€9,500 | €48,870 | +€58,370 | |
| Operating profit (loss) | 9901 | -€21,151 | €38,837 | +€59,988 | |
| Financial income | 75/76B | €8,803 | €9,164 | +€361 | +4.1% |
| Recurring financial income | 75 | €8,803 | €9,164 | +€361 | +4.1% |
| Financial charges | 65/66B | €132,749 | €139,535 | +€6,786 | +5.1% |
| Recurring financial charges | 65 | €132,749 | €139,535 | +€6,786 | +5.1% |
| Profit (loss) for the period before taxes | 9903 | -€145,096 | -€91,533 | +€53,563 | +36.9% |
| Profit (loss) for the period | 9904 | -€145,096 | -€91,533 | +€53,563 | +36.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€145,096 | -€91,533 | +€53,563 | +36.9% |
Value
latest balance sheet 31-12-2022 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €0 · 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)
- -€2,386,884
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- -€2.4m
Capitalised earnings
- 2022
- -€91,533
- excluding non-recurring income and charges
- -€82,369
- 2021
- -€145,096
- excluding non-recurring income and charges
- -€136,293
- 2020
- €62,996
- 2019
- -€125,713
- 2018
- -€120,276
- Average result, excluding non-recurring income and charges
- -€51,889
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- not meaningful, as the average result is zero or negative
Your EBITDA multiple
- EBITDA 2022
- -
- Net financial debt
- €2,753,629
- 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 2021 and 31 December 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 12 November 2026 via checked.be.