BENHADI CONSULTING: what changed
BENHADI CONSULTING
Largest movements
- Cash +€37,910
up €37,910 (+47.0%), from €80,644 to €118,554
mainly Net result for the year (+€57,605)
- Receivables within one year +€12,575
up €12,575 (+72.5%), from €17,336 to €29,911
of which Other amounts receivable: +€16,290
- Profit (loss) carried forward +€57,605
up €57,605 (+66.5%), from €86,587 to €144,192
- Tax, wage and social debts -€5,702
down €5,702 (-76.7%), from €7,431 to €1,729
- Gross operating margin -€29,693
down €29,693 (-33.1%), from €89,765 to €60,072
- Other operating charges -€1,127
no longer reported in 2025 (was €1,127)
Change in the result, 2024 to 2025
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 2024 and 2025 balance sheets and the 2025 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 | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €97,980 | €149,833 | +€51,853 | +52.9% |
| Fixed assets | 21/28 | - | €1,368 | +€1,368 | |
| Financial fixed assets | 28 | - | €1,368 | +€1,368 | |
| Current assets | 29/58 | €97,980 | €148,464 | +€50,485 | +51.5% |
| Amounts receivable within one year | 40/41 | €17,336 | €29,911 | +€12,575 | +72.5% |
| Trade receivables | 40 | €12,475 | €8,760 | -€3,715 | -29.8% |
| Other amounts receivable | 41 | €4,861 | €21,151 | +€16,290 | +335% |
| Cash at bank and in hand | 54/58 | €80,644 | €118,554 | +€37,910 | +47.0% |
| Total equity and liabilities | 10/49 | €97,980 | €149,833 | +€51,853 | +52.9% |
| Equity | 10/15 | €90,087 | €147,692 | +€57,605 | +63.9% |
| Contributions | 10/11 | €3,500 | €3,500 | = | 0.0% |
| Capital | 10 | €3,500 | €3,500 | = | 0.0% |
| Issued capital | 100 | €3,500 | €3,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €86,587 | €144,192 | +€57,605 | +66.5% |
| Amounts payable | 17/49 | €7,893 | €2,141 | -€5,752 | -72.9% |
| Amounts payable within one year | 42/48 | €7,893 | €2,141 | -€5,752 | -72.9% |
| Trade debts | 44 | €461 | €411 | -€50 | -10.9% |
| Suppliers | 440/4 | €461 | €411 | -€50 | -10.9% |
| Taxes, remuneration and social security | 45 | €7,431 | €1,729 | -€5,702 | -76.7% |
| Taxes | 450/3 | €7,431 | €1,729 | -€5,702 | -76.7% |
| Remuneration, social security and pensions | 62 | €1,980 | €2,362 | +€382 | +19.3% |
| Other operating charges | 640/8 | €1,127 | - | -€1,127 | |
| Gross operating margin | 9900 | €89,765 | €60,072 | -€29,693 | -33.1% |
| Operating profit (loss) | 9901 | €86,658 | €57,710 | -€28,949 | -33.4% |
| Financial charges | 65/66B | €71 | €104 | +€33 | +46.8% |
| Recurring financial charges | 65 | €71 | €104 | +€33 | +46.8% |
| Profit (loss) for the period before taxes | 9903 | €86,587 | €57,605 | -€28,982 | -33.5% |
| Profit (loss) for the period | 9904 | €86,587 | €57,605 | -€28,982 | -33.5% |
| Profit (loss) for the period to be appropriated | 9905 | €86,587 | €57,605 | -€28,982 | -33.5% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 5 November 2026 via checked.be.