BOIS LIONNET: what changed
What changed
BOIS LIONNET
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
€31,479
2024 · €286,779-€255,300
Equity
€403,008
2024 · €379,740+€23,268
Cash
€19,411
2024 · €214,298-€194,887
Balance sheet total
€440,499
2024 · €439,578+€922
Largest movements
Assets
- Cash -€194,887
down €194,887 (-90.9%), from €214,298 to €19,411
mainly Receivables within one year (-€185,751) and Debts after one year (-€20,734)
- Receivables within one year +€185,751
up €185,751 (+173%), from €107,510 to €293,261
- Tangible fixed assets +€10,405
up €10,405 (+233%), from €4,458 to €14,863
of which Furniture and vehicles: +€12,468
Equity and liabilities
- Profit (loss) carried forward +€23,268
up €23,268 (+6.6%), from €351,306 to €374,574
- Debts after one year -€20,734
down €20,734 (-57.9%), from €35,835 to €15,100
Income statement
- Financial income -€182,000
down €182,000 (-77.8%), from €234,000 to €52,000
- Gross operating margin -€85,428
down €85,428, from €74,700 to -€10,728
- Taxes -€14,378
down €14,378 (-99.2%), from €14,490 to €112
- Depreciation +€1,626
up €1,626 (+204%), from €795 to €2,421
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.
Result 2024
€286,779
Gross operating margin
-€85,428
Staff costs
+€86
Depreciation
-€1,626
Other operating charges
-€551
Financial income
-€182,000
Financial charges
-€159
Taxes
+€14,378
Result 2025
€31,479
raises the resultlowers the result
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.
From operations
-€153,970
Investment
-€12,826
Financing
-€28,091
Cash 2024
€214,298
From operations (derived)
-€153,970
Net result for the year
+€31,479
Depreciation
+€2,421
Receivables within one year
-€185,751
Smaller working-capital items
-€90
Trade debts
-€2,029
Investment (derived)
-€12,826
Investment in fixed assets (net)
-€12,826
Financing
-€28,091
Debts after one year
-€20,734
Current portion of long-term debt
+€855
Contributions, distributions and other
-€8,211
Cash 2025
€19,411
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €439,578 | €440,499 | +€922 | +0.2% |
| Fixed assets | 21/28 | €116,458 | €126,863 | +€10,405 | +8.9% |
| Tangible fixed assets | 22/27 | €4,458 | €14,863 | +€10,405 | +233% |
| Plant, machinery and equipment | 23 | €1,269 | - | -€1,269 | |
| Furniture and vehicles | 24 | - | €12,468 | +€12,468 | |
| Other tangible fixed assets | 26 | €3,188 | €2,395 | -€793 | -24.9% |
| Financial fixed assets | 28 | €112,000 | €112,000 | = | 0.0% |
| Current assets | 29/58 | €323,120 | €313,636 | -€9,484 | -2.9% |
| Amounts receivable within one year | 40/41 | €107,510 | €293,261 | +€185,751 | +173% |
| Other amounts receivable | 41 | €107,510 | €293,261 | +€185,751 | +173% |
| Cash at bank and in hand | 54/58 | €214,298 | €19,411 | -€194,887 | -90.9% |
| Deferred charges and accrued income | 490/1 | €1,312 | €964 | -€347 | -26.5% |
| Total equity and liabilities | 10/49 | €439,578 | €440,499 | +€922 | +0.2% |
| Equity | 10/15 | €379,740 | €403,008 | +€23,268 | +6.1% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €9,834 | €9,834 | = | 0.0% |
| Distributable reserves | 133 | €9,834 | €9,834 | = | 0.0% |
| Profit (loss) carried forward | 14 | €351,306 | €374,574 | +€23,268 | +6.6% |
| Amounts payable | 17/49 | €59,838 | €37,492 | -€22,346 | -37.3% |
| Amounts payable after more than one year | 17 | €35,835 | €15,100 | -€20,734 | -57.9% |
| Financial debts | 170/4 | €35,835 | €15,100 | -€20,734 | -57.9% |
| Amounts payable within one year | 42/48 | €24,003 | €22,391 | -€1,612 | -6.7% |
| Current portion of amounts payable after more than one year | 42 | €19,880 | €20,734 | +€855 | +4.3% |
| Trade debts | 44 | €2,454 | €425 | -€2,029 | -82.7% |
| Suppliers | 440/4 | €2,454 | €425 | -€2,029 | -82.7% |
| Taxes, remuneration and social security | 45 | €1,669 | €1,232 | -€437 | -26.2% |
| Taxes | 450/3 | €1,669 | €1,232 | -€437 | -26.2% |
| Remuneration, social security and pensions | 62 | €3,828 | €3,742 | -€86 | -2.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €795 | €2,421 | +€1,626 | +204% |
| Other operating charges | 640/8 | €401 | €953 | +€551 | +137% |
| Gross operating margin | 9900 | €74,700 | -€10,728 | -€85,428 | |
| Operating profit (loss) | 9901 | €69,675 | -€17,844 | -€87,519 | |
| Financial income | 75/76B | €234,000 | €52,000 | -€182,000 | -77.8% |
| Recurring financial income | 75 | €234,000 | €52,000 | -€182,000 | -77.8% |
| Financial charges | 65/66B | €2,406 | €2,565 | +€159 | +6.6% |
| Recurring financial charges | 65 | €2,406 | €2,565 | +€159 | +6.6% |
| Profit (loss) for the period before taxes | 9903 | €301,269 | €31,591 | -€269,678 | -89.5% |
| Income taxes | 67/77 | €14,490 | €112 | -€14,378 | -99.2% |
| Profit (loss) for the period | 9904 | €286,779 | €31,479 | -€255,300 | -89.0% |
| Profit (loss) for the period to be appropriated | 9905 | €286,779 | €31,479 | -€255,300 | -89.0% |
Next steps
Work out how much credit to give this customer and on what payment terms.Credit check Check what to know before you do business with this company.Supplier due diligence Check whether you can accept this company as a client under the anti-money-laundering law.AML client file Compare this company with its sector.Sector benchmark
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 1 November 2026 via checked.be.