BSD FUNERAL: what changed
What changed
BSD FUNERAL
NACE 96.301, Funeral services
filed annual accounts (NBB)
Net result for the year
€72,047
2024 · €145,874-€73,827
Equity
€542,060
2024 · €834,740-€292,681
Cash
€417,383
2024 · €378,028+€39,355
Balance sheet total
€887,586
2024 · €2.4m-€1.6m
Largest movements
Assets
- Tangible fixed assets -€1.6m
down €1.6m (-97.2%), from €1.6m to €46,605
of which Land and buildings: -€1.6m
- Receivables within one year +€55,239
up €55,239 (+27.8%), from €198,737 to €253,977
of which Other amounts receivable: +€91,898
- Cash +€39,355
up €39,355 (+10.4%), from €378,028 to €417,383
mainly Investment in fixed assets (net) (+€1.6m) and Net result for the year (+€72,047)
- Stocks and contracts -€34,079
down €34,079 (-22.9%), from €148,698 to €114,619
Equity and liabilities
- Debts after one year -€1.2m
down €1.2m (-85.6%), from €1.4m to €200,000
- Profit (loss) carried forward -€194,981
down €194,981 (-35.3%), from €552,240 to €357,260
- Contributions -€95,000
down €95,000 (-34.5%), from €275,000 to €180,000
- Current portion of long-term debt -€82,399
down €82,399 (-91.6%), from €89,991 to €7,592
Income statement
- Gross operating margin -€228,314
down €228,314 (-38.4%), from €593,799 to €365,484
- Depreciation -€110,645
down €110,645 (-77.7%), from €142,441 to €31,796
- Staff costs +€57,840
up €57,840 (+32.3%), from €178,968 to €236,808
- Financial charges -€42,138
down €42,138 (-91.4%), from €46,087 to €3,950
- Other operating charges -€29,524
down €29,524 (-92.9%), from €31,764 to €2,240
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
€145,874
Gross operating margin
-€228,314
Staff costs
-€57,840
Depreciation
+€110,645
Other operating charges
+€29,524
Financial income
+€2,095
Financial charges
+€42,138
Taxes
+€27,927
Result 2025
€72,047
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
+€93,879
Investment
+€1.6m
Financing
-€1.6m
Cash 2024
€378,028
From operations (derived)
+€93,879
Net result for the year
+€72,047
Depreciation
+€31,796
Stocks and contracts
+€34,079
Receivables within one year
-€55,239
Smaller working-capital items
-€5,141
Tax, wage and social debts
+€8,257
Advances received
+€4,280
Other debts
+€9,000
Accrued charges and deferred income
-€5,200
Investment (derived)
+€1.6m
Investment in fixed assets (net)
+€1.6m
Financing
-€1.6m
Debts after one year
-€1.2m
Current portion of long-term debt
-€82,399
Contributions, distributions and other
-€364,727
Cash 2025
€417,383
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €2,439,923 | €887,586 | -€1.6m | -63.6% |
| Fixed assets | 21/28 | €1,714,460 | €98,048 | -€1.6m | -94.3% |
| Intangible fixed assets | 21 | €66,563 | €51,142 | -€15,421 | -23.2% |
| Tangible fixed assets | 22/27 | €1,647,596 | €46,605 | -€1.6m | -97.2% |
| Land and buildings | 22 | €1,607,643 | €0 | -€1.6m | -100% |
| Plant, machinery and equipment | 23 | €9,294 | €12,747 | +€3,452 | +37.1% |
| Furniture and vehicles | 24 | €13,460 | €18,786 | +€5,326 | +39.6% |
| Other tangible fixed assets | 26 | €17,199 | €15,073 | -€2,127 | -12.4% |
| Financial fixed assets | 28 | €301 | €301 | = | 0.0% |
| Current assets | 29/58 | €725,463 | €789,538 | +€64,075 | +8.8% |
| Stocks and contracts in progress | 3 | €148,698 | €114,619 | -€34,079 | -22.9% |
| Stocks | 30/36 | €148,698 | €114,619 | -€34,079 | -22.9% |
| Amounts receivable within one year | 40/41 | €198,737 | €253,977 | +€55,239 | +27.8% |
| Trade receivables | 40 | €181,892 | €145,233 | -€36,659 | -20.2% |
| Other amounts receivable | 41 | €16,845 | €108,743 | +€91,898 | +546% |
| Cash at bank and in hand | 54/58 | €378,028 | €417,383 | +€39,355 | +10.4% |
| Deferred charges and accrued income | 490/1 | €0 | €3,559 | +€3,559 | |
| Total equity and liabilities | 10/49 | €2,439,923 | €887,586 | -€1.6m | -63.6% |
| Equity | 10/15 | €834,740 | €542,060 | -€292,681 | -35.1% |
| Contributions | 10/11 | €275,000 | €180,000 | -€95,000 | -34.5% |
| Reserves | 13 | €7,500 | €4,800 | -€2,700 | -36.0% |
| Non-distributable reserves | 130/1 | €7,500 | €4,800 | -€2,700 | -36.0% |
| Reserves not available under the articles | 1311 | €7,500 | €4,800 | -€2,700 | -36.0% |
| Profit (loss) carried forward | 14 | €552,240 | €357,260 | -€194,981 | -35.3% |
| Amounts payable | 17/49 | €1,605,183 | €345,527 | -€1.3m | -78.5% |
| Amounts payable after more than one year | 17 | €1,392,013 | €200,000 | -€1.2m | -85.6% |
| Financial debts | 170/4 | €1,392,013 | €200,000 | -€1.2m | -85.6% |
| Amounts payable within one year | 42/48 | €207,970 | €145,527 | -€62,444 | -30.0% |
| Current portion of amounts payable after more than one year | 42 | €89,991 | €7,592 | -€82,399 | -91.6% |
| Trade debts | 44 | €32,405 | €30,823 | -€1,582 | -4.9% |
| Suppliers | 440/4 | €32,405 | €30,823 | -€1,582 | -4.9% |
| Advances received on contracts in progress | 46 | - | €4,280 | +€4,280 | |
| Taxes, remuneration and social security | 45 | €80,549 | €88,805 | +€8,257 | +10.3% |
| Taxes | 450/3 | €53,933 | €54,700 | +€767 | +1.4% |
| Remuneration and social security | 454/9 | €26,616 | €34,106 | +€7,490 | +28.1% |
| Other amounts payable | 47/48 | €5,026 | €14,026 | +€9,000 | +179% |
| Accrued charges and deferred income | 492/3 | €5,200 | €0 | -€5,200 | -100% |
| Remuneration, social security and pensions | 62 | €178,968 | €236,808 | +€57,840 | +32.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €142,441 | €31,796 | -€110,645 | -77.7% |
| Other operating charges | 640/8 | €31,764 | €2,240 | -€29,524 | -92.9% |
| Non-recurring operating charges | 66A | €0 | - | = | |
| Gross operating margin | 9900 | €593,799 | €365,484 | -€228,314 | -38.4% |
| Operating profit (loss) | 9901 | €240,627 | €94,640 | -€145,987 | -60.7% |
| Financial income | 75/76B | €807 | €2,901 | +€2,095 | +260% |
| Recurring financial income | 75 | €807 | €2,901 | +€2,095 | +260% |
| Financial charges | 65/66B | €46,087 | €3,950 | -€42,138 | -91.4% |
| Recurring financial charges | 65 | €46,087 | €3,950 | -€42,138 | -91.4% |
| Profit (loss) for the period before taxes | 9903 | €195,346 | €93,592 | -€101,754 | -52.1% |
| Income taxes | 67/77 | €49,472 | €21,545 | -€27,927 | -56.5% |
| Profit (loss) for the period | 9904 | €145,874 | €72,047 | -€73,827 | -50.6% |
| Profit (loss) for the period to be appropriated | 9905 | €145,874 | €72,047 | -€73,827 | -50.6% |
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 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 3 November 2026 via checked.be.