Comergo Machinery: what changed
Comergo Machinery
Largest movements
- Cash +€88,892
up €88,892 (+199%), from €44,757 to €133,649
mainly Other debts (+€70,226) and Net result for the year (+€69,412)
- Receivables within one year -€11,642
down €11,642 (-9.6%), from €121,271 to €109,628
of which Trade receivables: -€70,776
- Tangible fixed assets -€6,211
down €6,211 (-17.7%), from €35,052 to €28,842
of which Plant, machinery and equipment: -€6,393
- Other debts +€70,226
up €70,226 (+31,609%), from €222 to €70,448
- Tax, wage and social debts +€6,668
up €6,668 (+88.3%), from €7,553 to €14,221
- Trade debts -€5,270
down €5,270 (-32.5%), from €16,234 to €10,964
- Gross operating margin +€54,692
up €54,692 (+123%), from €44,332 to €99,024
- Taxes +€7,862
up €7,862 (+78.3%), from €10,046 to €17,908
- Depreciation +€5,035
up €5,035 (+143%), from €3,524 to €8,559
- Financial charges -€1,682
down €1,682 (-50.5%), from €3,331 to €1,649
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 | €201,080 | €272,704 | +€71,624 | +35.6% |
| Fixed assets | 21/28 | €35,052 | €28,842 | -€6,211 | -17.7% |
| Tangible fixed assets | 22/27 | €35,052 | €28,842 | -€6,211 | -17.7% |
| Plant, machinery and equipment | 23 | €32,072 | €25,679 | -€6,393 | -19.9% |
| Furniture and vehicles | 24 | €2,981 | €3,163 | +€182 | +6.1% |
| Current assets | 29/58 | €166,027 | €243,862 | +€77,834 | +46.9% |
| Amounts receivable within one year | 40/41 | €121,271 | €109,628 | -€11,642 | -9.6% |
| Trade receivables | 40 | €120,516 | €49,740 | -€70,776 | -58.7% |
| Other amounts receivable | 41 | €755 | €59,888 | +€59,134 | +7,835% |
| Cash at bank and in hand | 54/58 | €44,757 | €133,649 | +€88,892 | +199% |
| Deferred charges and accrued income | 490/1 | €0 | €585 | +€585 | |
| Total equity and liabilities | 10/49 | €201,080 | €272,704 | +€71,624 | +35.6% |
| Equity | 10/15 | €177,071 | €177,071 | = | 0.0% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Reserves | 13 | €167,071 | €167,071 | = | 0.0% |
| Distributable reserves | 133 | €167,071 | €167,071 | = | 0.0% |
| Profit (loss) carried forward | 14 | - | €0 | = | |
| Amounts payable | 17/49 | €24,009 | €95,633 | +€71,624 | +298% |
| Amounts payable within one year | 42/48 | €24,009 | €95,633 | +€71,624 | +298% |
| Trade debts | 44 | €16,234 | €10,964 | -€5,270 | -32.5% |
| Suppliers | 440/4 | €16,234 | €10,964 | -€5,270 | -32.5% |
| Taxes, remuneration and social security | 45 | €7,553 | €14,221 | +€6,668 | +88.3% |
| Taxes | 450/3 | €7,553 | €14,221 | +€6,668 | +88.3% |
| Other amounts payable | 47/48 | €222 | €70,448 | +€70,226 | +31,609% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,524 | €8,559 | +€5,035 | +143% |
| Other operating charges | 640/8 | €2,203 | €1,496 | -€708 | -32.1% |
| Gross operating margin | 9900 | €44,332 | €99,024 | +€54,692 | +123% |
| Operating profit (loss) | 9901 | €38,605 | €88,969 | +€50,364 | +130% |
| Financial income | 75/76B | - | €0 | +€0 | |
| Recurring financial income | 75 | - | €0 | +€0 | |
| Financial charges | 65/66B | €3,331 | €1,649 | -€1,682 | -50.5% |
| Recurring financial charges | 65 | €3,331 | €1,649 | -€1,682 | -50.5% |
| Profit (loss) for the period before taxes | 9903 | €35,274 | €87,320 | +€52,046 | +148% |
| Income taxes | 67/77 | €10,046 | €17,908 | +€7,862 | +78.3% |
| Profit (loss) for the period | 9904 | €25,228 | €69,412 | +€44,184 | +175% |
| Profit (loss) for the period to be appropriated | 9905 | €25,228 | €69,412 | +€44,184 | +175% |
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.