ALPRO: what changed
Two fiscal years side by side, explained: what moved most in the balance sheet and the result, why the result rose or fell, and where the money went.
What changed
ALPRO
NACE 10.410, Manufacture of food products
fiscal year 2024 against 2025filed annual accounts (NBB)
Net result for the year
€31.3m
2024 · €30.3m+€949,528
Equity
€297.7m
2024 · €266.5m+€31.3m
Cash
€969
2024 · €1,063-€94
Balance sheet total
€452.7m
2024 · €565.6m-€112.8m
Largest movements
Assets
- Receivables within one year -€103.9m
down €103.9m (-32.4%), from €321.0m to €217.1m
of which Other amounts receivable: -€107.4m
- Tangible fixed assets -€16.8m
down €16.8m (-14.9%), from €113.1m to €96.3m
of which Plant, machinery and equipment: -€9.5m
- Stocks and contracts +€5.8m
up €5.8m (+16.1%), from €36.2m to €42.0m
Equity and liabilities
- Short-term financial debts -€151.1m
down €151.1m (-100.0%), from €151.2m to €17,353
- Profit (loss) carried forward +€31.3m
up €31.3m (+13.2%), from €237.3m to €268.5m
- Trade debts +€8.0m
up €8.0m (+6.5%), from €123.7m to €131.8m
Income statement
- Goods and materials +€27.0m
up €27.0m (+7.0%), from €382.4m to €409.3m
of which Purchases: +€31.7m
- Turnover +€19.0m
up €19.0m (+3.2%), from €589.6m to €608.6m
From the 2024 result to the 2025 result
Each bar is the change in one income-statement line, as its effect on the result: higher costs pull it down, higher income lifts it.
Result 2024
€30.3m
Turnover
+€19.0m
Other operating income
-€1.3m
Goods and materials
-€27.0m
Services and other goods
+€2.2m
Staff costs
-€3.9m
Depreciation
+€1.2m
Write-downs
-€291,628
Provisions
+€2.5m
Other operating charges
+€217,316
Other operating items
+€6.4m
Financial income
-€2.8m
Financial charges
+€3.5m
Taxes
+€1.3m
Deferred taxes and other
-€15,476
Result 2025
€31.3m
Cash bridge derived
Derived from the 2024 and 2025 balance sheets and the 2025 result: not a filed cash-flow statement. It shows where the money came from and went.
From operations
+€159.2m
Investment
-€8.1m
Financing
-€151.1m
Cash 2024
€1,063
From operations (derived)
+€159.2m
Net result for the year
+€31.3m
Depreciation
+€24.2m
Stocks and contracts
-€5.8m
Receivables within one year
+€103.9m
Deferred charges and accrued income
-€1.3m
Provisions
+€745,848
Trade debts
+€8.0m
Tax, wage and social debts
-€1.8m
Accrued charges and deferred income
+€72,138
Investment (derived)
-€8.1m
Investment in fixed assets (net)
-€8.1m
Financing
-€151.1m
Short-term financial debts
-€151.1m
Cash 2025
€969
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €565,592,612 | €452,742,995 | -€112.8m | -20.0% |
| Fixed assets | 21/28 | €207,364,130 | €191,250,591 | -€16.1m | -7.8% |
| Intangible fixed assets | 21 | €2,977,804 | €3,707,670 | +€729,866 | +24.5% |
| Tangible fixed assets | 22/27 | €113,126,880 | €96,290,340 | -€16.8m | -14.9% |
| Land and buildings | 22 | €55,377,080 | €51,959,228 | -€3.4m | -6.2% |
| Plant, machinery and equipment | 23 | €40,853,014 | €31,376,288 | -€9.5m | -23.2% |
| Furniture and vehicles | 24 | €1,988,822 | €1,519,607 | -€469,215 | -23.6% |
| Other tangible fixed assets | 26 | €52,307 | €4,090 | -€48,217 | -92.2% |
| Assets under construction and advance payments | 27 | €14,855,657 | €11,431,127 | -€3.4m | -23.1% |
| Financial fixed assets | 28 | €91,259,446 | €91,252,581 | -€6,865 | 0.0% |
| Affiliated companies | 280/1 | €91,252,581 | €91,252,581 | = | 0.0% |
| Participating interests | 280 | €91,252,581 | €91,252,581 | = | 0.0% |
| Other financial fixed assets | 284/8 | €6,865 | - | -€6,865 | |
| Amounts receivable and cash guarantees | 285/8 | €6,865 | - | -€6,865 | |
| Current assets | 29/58 | €358,228,482 | €261,492,404 | -€96.7m | -27.0% |
| Stocks and contracts in progress | 3 | €36,196,531 | €42,039,202 | +€5.8m | +16.1% |
| Stocks | 30/36 | €36,196,531 | €42,039,202 | +€5.8m | +16.1% |
| Raw materials and consumables | 30/31 | €25,261,358 | €28,081,473 | +€2.8m | +11.2% |
| Work in progress | 32 | €1,557,881 | €1,804,898 | +€247,017 | +15.9% |
| Finished goods | 33 | €9,184,459 | €12,140,682 | +€3.0m | +32.2% |
| Goods purchased for resale | 34 | €192,833 | €12,149 | -€180,684 | -93.7% |
| Amounts receivable within one year | 40/41 | €321,008,964 | €217,083,782 | -€103.9m | -32.4% |
| Trade receivables | 40 | €56,920,674 | €60,383,824 | +€3.5m | +6.1% |
| Other amounts receivable | 41 | €264,088,290 | €156,699,958 | -€107.4m | -40.7% |
| Cash at bank and in hand | 54/58 | €1,063 | €969 | -€94 | -8.8% |
| Deferred charges and accrued income | 490/1 | €1,021,924 | €2,368,451 | +€1.3m | +131.8% |
| Total equity and liabilities | 10/49 | €565,592,612 | €452,742,995 | -€112.8m | -20.0% |
| Equity | 10/15 | €266,466,782 | €297,732,087 | +€31.3m | +11.7% |
| Contributions | 10/11 | €24,589,831 | €24,589,831 | = | 0.0% |
| Capital | 10 | €24,589,829 | €24,589,829 | = | 0.0% |
| Issued capital | 100 | €24,589,829 | €24,589,829 | = | 0.0% |
| Outside capital | 11 | €2 | €2 | = | 0.0% |
| Share premium | 1100/10 | €2 | €2 | = | 0.0% |
| Reserves | 13 | €4,602,386 | €4,602,386 | = | 0.0% |
| Non-distributable reserves | 130/1 | €2,469,765 | €2,469,765 | = | 0.0% |
| Legal reserve | 130 | €2,458,983 | €2,458,983 | = | 0.0% |
| Other | 1319 | €10,782 | €10,782 | = | 0.0% |
| Tax-exempt reserves | 132 | €1,013,635 | €1,013,635 | = | 0.0% |
| Distributable reserves | 133 | €1,118,986 | €1,118,986 | = | 0.0% |
| Profit (loss) carried forward | 14 | €237,274,565 | €268,539,870 | +€31.3m | +13.2% |
| Provisions and deferred taxes | 16 | €3,580,918 | €4,326,766 | +€745,848 | +20.8% |
| Provisions for liabilities and charges | 160/5 | €3,580,918 | €4,326,766 | +€745,848 | +20.8% |
| Pensions and similar obligations | 160 | €66,846 | €13,079 | -€53,767 | -80.4% |
| Other liabilities and charges | 164/5 | €3,514,072 | €4,313,687 | +€799,615 | +22.8% |
| Amounts payable | 17/49 | €295,544,912 | €150,684,142 | -€144.9m | -49.0% |
| Amounts payable within one year | 42/48 | €295,382,124 | €150,449,216 | -€144.9m | -49.1% |
| Financial debts | 43 | €151,159,849 | €17,353 | -€151.1m | -100.0% |
| Other loans | 439 | €151,159,849 | €17,353 | -€151.1m | -100.0% |
| Trade debts | 44 | €123,742,076 | €131,778,685 | +€8.0m | +6.5% |
| Suppliers | 440/4 | €123,742,076 | €131,778,685 | +€8.0m | +6.5% |
| Taxes, remuneration and social security | 45 | €20,480,199 | €18,653,178 | -€1.8m | -8.9% |
| Taxes | 450/3 | €9,997,996 | €6,680,855 | -€3.3m | -33.2% |
| Remuneration and social security | 454/9 | €10,482,203 | €11,972,323 | +€1.5m | +14.2% |
| Accrued charges and deferred income | 492/3 | €162,788 | €234,926 | +€72,138 | +44.3% |
| Operating income | 70/76A | €620,924,888 | €645,557,818 | +€24.6m | +4.0% |
| Turnover | 70 | €589,625,065 | €608,594,351 | +€19.0m | +3.2% |
| Change in stocks of work in progress, finished goods and contracts in progress | 71 | -€4,065,577 | €3,203,240 | +€7.3m | |
| Other operating income | 74 | €35,096,343 | €33,760,227 | -€1.3m | -3.8% |
| Non-recurring operating income | 76A | €269,057 | - | -€269,057 | |
| Operating charges | 60/66A | €579,034,642 | €604,717,255 | +€25.7m | +4.4% |
| Goods for resale, raw materials and consumables | 60 | €382,396,201 | €409,347,555 | +€27.0m | +7.0% |
| Purchases | 600/8 | €380,436,662 | €412,185,731 | +€31.7m | +8.3% |
| Change in stocks: decrease (increase) | 609 | €1,959,539 | -€2,838,176 | -€4.8m | |
| Services and other goods | 61 | €97,127,192 | €94,889,858 | -€2.2m | -2.3% |
| Remuneration, social security and pensions | 62 | €70,581,925 | €74,510,760 | +€3.9m | +5.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €25,404,544 | €24,219,749 | -€1.2m | -4.7% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | -€92,882 | €198,746 | +€291,628 | |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | €2,964,858 | €499,615 | -€2.5m | -83.1% |
| Other operating charges | 640/8 | €652,804 | €435,488 | -€217,316 | -33.3% |
| Non-recurring operating charges | 66A | - | €615,484 | +€615,484 | |
| Operating profit (loss) | 9901 | €41,890,246 | €40,840,563 | -€1.0m | -2.5% |
| Financial income | 75/76B | €6,761,701 | €3,952,300 | -€2.8m | -41.5% |
| Recurring financial income | 75 | €6,761,701 | €3,952,300 | -€2.8m | -41.5% |
| Other financial income | 752/9 | €6,761,701 | €3,952,300 | -€2.8m | -41.5% |
| Financial charges | 65/66B | €6,737,512 | €3,258,543 | -€3.5m | -51.6% |
| Recurring financial charges | 65 | €6,737,512 | €3,258,543 | -€3.5m | -51.6% |
| Debt charges | 650 | €6,317,365 | €3,144,374 | -€3.2m | -50.2% |
| Other financial charges | 652/9 | €420,147 | €114,169 | -€305,978 | -72.8% |
| Profit (loss) for the period before taxes | 9903 | €41,914,435 | €41,534,320 | -€380,115 | -0.9% |
| Transfer from deferred taxes | 780 | €15,476 | - | -€15,476 | |
| Income taxes | 67/77 | €11,614,134 | €10,269,015 | -€1.3m | -11.6% |
| Taxes | 670/3 | €11,614,134 | €10,269,015 | -€1.3m | -11.6% |
| Profit (loss) for the period | 9904 | €30,315,777 | €31,265,305 | +€949,528 | +3.1% |
| Profit (loss) for the period to be appropriated | 9905 | €30,315,777 | €31,265,305 | +€949,528 | +3.1% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 4 October 2026 via checked.be.