BODY HOUSE SERVICES: what changed
BODY HOUSE SERVICES
Largest movements
- Receivables within one year -€25,883
down €25,883 (-33.0%), from €78,326 to €52,443
of which Other amounts receivable: -€25,841
- Tangible fixed assets -€1,628
down €1,628 (-33.3%), from €4,884 to €3,256
- Other debts -€19,513
no longer reported in 2025 (was €19,513)
- Trade debts -€13,514
down €13,514 (-30.3%), from €44,555 to €31,041
- Reserves +€9,941
up €9,941 (+52.7%), from €18,860 to €28,801
- Tax, wage and social debts -€6,201
down €6,201 (-24.2%), from €25,606 to €19,406
- Accrued charges and deferred income +€1,600
new in 2025: €1,600
- Gross operating margin +€17,929
up €17,929 (+422%), from €4,244 to €22,173
- Financial charges +€3,943
up €3,943 (+249%), from €1,586 to €5,528
- Other operating charges -€2,854
down €2,854 (-79.7%), from €3,579 to €726
- Taxes -€2,783
down €2,783 (-39.0%), from €7,133 to €4,350
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 | €147,153 | €119,466 | -€27,687 | -18.8% |
| Fixed assets | 21/28 | €64,884 | €63,256 | -€1,628 | -2.5% |
| Tangible fixed assets | 22/27 | €4,884 | €3,256 | -€1,628 | -33.3% |
| Furniture and vehicles | 24 | €4,884 | €3,256 | -€1,628 | -33.3% |
| Financial fixed assets | 28 | €60,000 | €60,000 | = | 0.0% |
| Current assets | 29/58 | €82,268 | €56,210 | -€26,058 | -31.7% |
| Amounts receivable within one year | 40/41 | €78,326 | €52,443 | -€25,883 | -33.0% |
| Trade receivables | 40 | €43 | - | -€43 | |
| Other amounts receivable | 41 | €78,284 | €52,443 | -€25,841 | -33.0% |
| Cash at bank and in hand | 54/58 | €3,942 | €3,767 | -€175 | -4.4% |
| Total equity and liabilities | 10/49 | €147,153 | €119,466 | -€27,687 | -18.8% |
| Equity | 10/15 | €57,478 | €67,420 | +€9,941 | +17.3% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €18,860 | €28,801 | +€9,941 | +52.7% |
| Distributable reserves | 133 | €18,860 | €28,801 | +€9,941 | +52.7% |
| Profit (loss) carried forward | 14 | €20,018 | €20,018 | = | 0.0% |
| Amounts payable | 17/49 | €89,674 | €52,046 | -€37,628 | -42.0% |
| Amounts payable within one year | 42/48 | €89,674 | €50,446 | -€39,228 | -43.7% |
| Trade debts | 44 | €44,555 | €31,041 | -€13,514 | -30.3% |
| Suppliers | 440/4 | €44,555 | €31,041 | -€13,514 | -30.3% |
| Taxes, remuneration and social security | 45 | €25,606 | €19,406 | -€6,201 | -24.2% |
| Taxes | 450/3 | €25,606 | €19,406 | -€6,201 | -24.2% |
| Other amounts payable | 47/48 | €19,513 | - | -€19,513 | |
| Accrued charges and deferred income | 492/3 | - | €1,600 | +€1,600 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,763 | €1,628 | -€135 | -7.7% |
| Other operating charges | 640/8 | €3,579 | €726 | -€2,854 | -79.7% |
| Gross operating margin | 9900 | €4,244 | €22,173 | +€17,929 | +422% |
| Operating profit (loss) | 9901 | -€1,099 | €19,819 | +€20,918 | |
| Financial income | 75/76B | €0 | - | -€0 | |
| Recurring financial income | 75 | €0 | - | -€0 | |
| Financial charges | 65/66B | €1,586 | €5,528 | +€3,943 | +249% |
| Recurring financial charges | 65 | €1,586 | €5,528 | +€3,943 | +249% |
| Profit (loss) for the period before taxes | 9903 | -€2,684 | €14,291 | +€16,975 | |
| Income taxes | 67/77 | €7,133 | €4,350 | -€2,783 | -39.0% |
| Profit (loss) for the period | 9904 | -€9,817 | €9,941 | +€19,758 | |
| Profit (loss) for the period to be appropriated | 9905 | -€9,817 | €9,941 | +€19,758 |
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 2 November 2026 via checked.be.