WARAGI: 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 2023 and 2024
Largest movements
- Receivables within one year +€15,008
up €15,008 (+128%), from €11,743 to €26,751
- Tangible fixed assets -€1,906
down €1,906 (-1.8%), from €105,503 to €103,598
of which Plant, machinery and equipment: -€1,906
- Profit (loss) carried forward +€9,519
up €9,519 (+5.1%), from -€186,177 to -€176,658
- Tax, wage and social debts +€2,408
up €2,408 (+14.0%), from €17,239 to €19,647
- Other debts +€1,401
up €1,401 (+1.0%), from €137,875 to €139,276
- Financial charges -€8,447
down €8,447 (-95.1%), from €8,880 to €433
- Gross operating margin +€1,246
up €1,246 (+9.0%), from €13,834 to €15,080
- Other operating charges +€285
up €285 (+9.7%), from €2,937 to €3,222
Change in the result, 2023 to 2024
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
The bridge is derived from the 2023 and 2024 balance sheets and the 2024 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €117,246 | €130,350 | +€13,104 | +11.2% |
| Fixed assets | 21/28 | €105,503 | €103,598 | -€1,906 | -1.8% |
| Tangible fixed assets | 22/27 | €105,503 | €103,598 | -€1,906 | -1.8% |
| Land and buildings | 22 | €103,415 | €103,415 | = | 0.0% |
| Plant, machinery and equipment | 23 | €2,089 | €183 | -€1,906 | -91.2% |
| Current assets | 29/58 | €11,743 | €26,753 | +€15,010 | +128% |
| Amounts receivable within one year | 40/41 | €11,743 | €26,751 | +€15,008 | +128% |
| Other amounts receivable | 41 | €11,743 | €26,751 | +€15,008 | +128% |
| Cash at bank and in hand | 54/58 | €0 | €2 | +€2 | |
| Total equity and liabilities | 10/49 | €117,246 | €130,350 | +€13,104 | +11.2% |
| Equity | 10/15 | -€47,493 | -€37,974 | +€9,519 | +20.0% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Revaluation surpluses | 12 | €18,426 | €18,426 | = | 0.0% |
| Reserves | 13 | €101,658 | €101,658 | = | 0.0% |
| Tax-exempt reserves | 132 | €23,513 | €23,513 | = | 0.0% |
| Distributable reserves | 133 | €78,145 | €78,145 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€186,177 | -€176,658 | +€9,519 | +5.1% |
| Amounts payable | 17/49 | €164,739 | €168,324 | +€3,585 | +2.2% |
| Amounts payable within one year | 42/48 | €164,739 | €168,324 | +€3,585 | +2.2% |
| Trade debts | 44 | €9,625 | €9,402 | -€223 | -2.3% |
| Suppliers | 440/4 | €9,625 | €9,402 | -€223 | -2.3% |
| Taxes, remuneration and social security | 45 | €17,239 | €19,647 | +€2,408 | +14.0% |
| Taxes | 450/3 | €17,239 | €19,647 | +€2,408 | +14.0% |
| Other amounts payable | 47/48 | €137,875 | €139,276 | +€1,401 | +1.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,906 | €1,906 | = | 0.0% |
| Other operating charges | 640/8 | €2,937 | €3,222 | +€285 | +9.7% |
| Non-recurring operating charges | 66A | €29,158 | €0 | -€29,158 | -100% |
| Gross operating margin | 9900 | €13,834 | €15,080 | +€1,246 | +9.0% |
| Operating profit (loss) | 9901 | -€20,167 | €9,952 | +€30,120 | |
| Financial charges | 65/66B | €8,880 | €433 | -€8,447 | -95.1% |
| Recurring financial charges | 65 | €8,880 | €433 | -€8,447 | -95.1% |
| Profit (loss) for the period before taxes | 9903 | -€29,047 | €9,519 | +€38,567 | |
| Income taxes | 67/77 | €0 | - | = | |
| Profit (loss) for the period | 9904 | -€29,047 | €9,519 | +€38,567 | |
| Profit (loss) for the period to be appropriated | 9905 | -€29,047 | €9,519 | +€38,567 |
Value
latest balance sheet 30-06-2024 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €0 · 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)
- -€37,974
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- -€37,974
Capitalised earnings
- 2024
- €9,519
- 2023
- -€29,047
- excluding non-recurring income and charges
- €111
- 2022
- €476
- 2021
- €7,022
- 2020
- -€871
- Average result, excluding non-recurring income and charges
- €3,369
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €24,064 / €28,075 / €33,690
Your EBITDA multiple
- EBITDA 2024
- €11,858
- Net financial debt
- -€2
- 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 30 June 2023 and 30 June 2024. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 14 November 2026 via checked.be.