XT: 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
- Tangible fixed assets +€2,840
up €2,840 (+103%), from €2,753 to €5,594
of which Other tangible fixed assets: +€4,111
- Current assets +€558
up €558 (+1.5%), from €37,007 to €37,565
of which Receivables within one year: +€19,829
- Debts within one year +€17,411
up €17,411 (+20.3%), from €85,820 to €103,230
of which Other debts: +€86,499
- Equity -€14,152
down €14,152 (-30.9%), from -€45,859 to -€60,011
of which Profit (loss) carried forward: -€14,152
- Gross operating margin -€8,523
down €8,523 (-333%), from -€2,558 to -€11,081
- Other operating charges +€1,760
new in 2022: €1,760
- Depreciation +€1,122
up €1,122 (+4,209%), from €27 to €1,149
- Write-downs -€300
new in 2022: -€300
- Staff costs +€232
new in 2022: €232
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 | €39,960 | €43,219 | +€3,259 | +8.2% |
| Fixed assets | 21/28 | €2,953 | €5,654 | +€2,700 | +91.4% |
| Tangible fixed assets | 22/27 | €2,753 | €5,594 | +€2,840 | +103% |
| Furniture and vehicles | 24 | - | €1,483 | +€1,483 | |
| Other tangible fixed assets | 26 | - | €4,111 | +€4,111 | |
| Financial fixed assets | 28 | €200 | €60 | -€140 | -70.0% |
| Current assets | 29/58 | €37,007 | €37,565 | +€558 | +1.5% |
| Stocks and contracts in progress | 3 | €3,650 | €4,050 | +€400 | +11.0% |
| Stocks | 30/36 | - | €4,050 | +€4,050 | |
| Amounts receivable within one year | 40/41 | €6,948 | €26,777 | +€19,829 | +285% |
| Trade receivables | 40 | - | €22,551 | +€22,551 | |
| Other amounts receivable | 41 | - | €4,225 | +€4,225 | |
| Cash at bank and in hand | 54/58 | €25,225 | €6,083 | -€19,143 | -75.9% |
| Deferred charges and accrued income | 490/1 | - | €656 | +€656 | |
| Total equity and liabilities | 10/49 | €39,960 | €43,219 | +€3,259 | +8.2% |
| Equity | 10/15 | -€45,859 | -€60,011 | -€14,152 | -30.9% |
| Contributions | 10/11 | - | €6,200 | +€6,200 | |
| Profit (loss) carried forward | 14 | -€52,059 | -€66,211 | -€14,152 | -27.2% |
| Amounts payable | 17/49 | €85,820 | €103,230 | +€17,411 | +20.3% |
| Amounts payable within one year | 42/48 | €85,820 | €103,230 | +€17,411 | +20.3% |
| Trade debts | 44 | €8,910 | €3,927 | -€4,983 | -55.9% |
| Suppliers | 440/4 | - | €3,927 | +€3,927 | |
| Advances received on contracts in progress | 46 | - | €12,668 | +€12,668 | |
| Taxes, remuneration and social security | 45 | - | €137 | +€137 | |
| Taxes | 450/3 | - | €137 | +€137 | |
| Other amounts payable | 47/48 | - | €86,499 | +€86,499 | |
| Remuneration, social security and pensions | 62 | - | €232 | +€232 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €27 | €1,149 | +€1,122 | +4,209% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | - | -€300 | -€300 | |
| Other operating charges | 640/8 | - | €1,760 | +€1,760 | |
| Non-recurring operating charges | 66A | - | €166 | +€166 | |
| Gross operating margin | 9900 | -€2,558 | -€11,081 | -€8,523 | -333% |
| Operating profit (loss) | 9901 | -€4,331 | -€14,087 | -€9,756 | -225% |
| Financial income | 75/76B | - | €0 | +€0 | |
| Recurring financial income | 75 | €2 | €0 | -€2 | -95.4% |
| Financial charges | 65/66B | - | €65 | +€65 | |
| Recurring financial charges | 65 | €62 | €65 | +€3 | +5.2% |
| Profit (loss) for the period before taxes | 9903 | -€4,391 | -€14,152 | -€9,761 | -222% |
| Profit (loss) for the period | 9904 | -€4,391 | -€14,152 | -€9,761 | -222% |
| Profit (loss) for the period to be appropriated | 9905 | -€4,391 | -€14,152 | -€9,761 | -222% |
Value
latest balance sheet 30-06-2022 · 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)
- -€60,011
- Formation expenses (20)
- €0
- Intangible fixed assets (21)
- €0
- Revaluation of assets
- €0
- Deferred tax on the revaluation
- €0
- Other adjustment
- €0
- Adjusted equity
- -€60,011
Capitalised earnings
- 2022
- -€14,152
- excluding non-recurring income and charges
- -€13,986
- 2021
- -€4,391
- 2020
- €11,934
- 2019
- -€19,267
- Average result, excluding non-recurring income and charges
- -€2,147
- 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
- -€12,938
- Net financial debt
- -€6,083
- 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 2021 and 30 June 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 10 November 2026 via checked.be.