XAVIER MANAGEMENT FACILITY: 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 2015 and 2016
Largest movements
- Cash +€13,416
up €13,416 (+1,068%), from €1,256 to €14,672
mainly Debts (+€9,186) and Receivables within one year (+€6,013)
- Receivables within one year -€6,013
down €6,013 (-88.9%), from €6,765 to €752
- Tangible fixed assets +€3,904
up €3,904 (+2,030%), from €192 to €4,096
- Debts +€9,186
up €9,186 (+230%), from €3,992 to €13,179
- Profit (loss) carried forward +€2,120
up €2,120 (+105%), from €2,021 to €4,141
- Gross operating margin +€3,505
up €3,505 (+109%), from €3,227 to €6,732
- Depreciation +€2,000
up €2,000 (+2,080%), from €96 to €2,096
- Taxes -€237
down €237 (-19.8%), from €1,199 to €962
Change in the result, 2015 to 2016
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 2015 and 2016 balance sheets and the 2016 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 | 2015 | 2016 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €8,213 | €19,520 | +€11,307 | +138% |
| Fixed assets | 21/28 | €192 | €4,096 | +€3,904 | +2,030% |
| Tangible fixed assets | 22/27 | €192 | €4,096 | +€3,904 | +2,030% |
| Current assets | 29/58 | €8,021 | €15,424 | +€7,403 | +92.3% |
| Amounts receivable within one year | 40/41 | €6,765 | €752 | -€6,013 | -88.9% |
| Cash at bank and in hand | 54/58 | €1,256 | €14,672 | +€13,416 | +1,068% |
| Total equity and liabilities | 10/49 | €8,213 | €19,520 | +€11,307 | +138% |
| Equity | 10/15 | €4,221 | €6,341 | +€2,120 | +50.2% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Reserves | 13 | €200 | €200 | = | 0.0% |
| Profit (loss) carried forward | 14 | €2,021 | €4,141 | +€2,120 | +105% |
| Amounts payable | 17/49 | €3,992 | €13,179 | +€9,186 | +230% |
| Amounts payable within one year | 42/48 | €3,992 | €12,894 | +€8,902 | +223% |
| Trade debts | 44 | €802 | €902 | +€100 | +12.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €96 | €2,096 | +€2,000 | +2,080% |
| Gross operating margin | 9900 | €3,227 | €6,732 | +€3,505 | +109% |
| Operating profit (loss) | 9901 | €2,421 | €3,640 | +€1,219 | +50.3% |
| Recurring financial income | 75 | €361 | - | -€361 | |
| Recurring financial charges | 65 | €367 | €558 | +€190 | +51.8% |
| Profit (loss) for the period before taxes | 9903 | €2,414 | €3,082 | +€668 | +27.7% |
| Income taxes | 67/77 | €1,199 | €962 | -€237 | -19.8% |
| Profit (loss) for the period | 9904 | €1,215 | €2,120 | +€905 | +74.5% |
| Profit (loss) for the period to be appropriated | 9905 | €1,215 | €2,120 | +€905 | +74.5% |
Value
latest balance sheet 31-12-2016 · indication, not a valuation or adviceIndicative value of the equity
Indication, not a valuation or adviceMidpoint €8,879 · 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
Worked out with Checked's starting values, not your estimate and not market data. Change the assumptions: the value follows.
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)
- €6,341
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- €6,341
Capitalised earnings
- 2016
- €2,120
- 2015
- €1,215
- 2014
- €774
- 2013
- -€66
- 2012
- €298
- Average result, excluding non-recurring income and charges
- €1,370
- Divided by the capitalisation rate
- 14% / 12% / 10%
- Capitalised earnings
- €9,786 / €11,417 / €13,700
Your EBITDA multiple
- EBITDA 2016
- €5,736
- Net financial debt
- -€14,672
- 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 result is not corrected for the manager's pay. If the company pays less or more than a market salary, the capitalised earnings are too high or too low.
- 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 2015 and 31 December 2016. Green is a favourable move for that line, red an unfavourable one. The value is an indication, not a valuation or advice. Prepared on 15 November 2026 via checked.be.