Dasmaco: what changed
Dasmaco
Largest movements
- Tangible fixed assets +€178,292
up €178,292 (+249%), from €71,717 to €250,009
- Cash +€9,551
up €9,551 (+274%), from €3,487 to €13,038
mainly Debts after one year (+€79,978) and Trade debts (+€62,898)
- Debts after one year +€79,978
up €79,978 (+175%), from €45,790 to €125,768
- Trade debts +€62,898
up €62,898 (+807%), from €7,794 to €70,692
- Current portion of long-term debt +€29,287
up €29,287 (+267%), from €10,951 to €40,238
- Tax, wage and social debts +€12,505
up €12,505 (+90.0%), from €13,886 to €26,391
- Depreciation +€14,811
up €14,811 (+162%), from €9,134 to €23,946
- Financial charges +€5,018
up €5,018 (+298%), from €1,685 to €6,703
- Taxes -€3,277
down €3,277 (-92.1%), from €3,559 to €282
- Gross operating margin +€3,211
up €3,211 (+11.3%), from €28,535 to €31,747
- Other operating charges +€684
up €684 (+59.5%), from €1,148 to €1,831
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 | €143,604 | €330,557 | +€186,953 | +130% |
| Fixed assets | 21/28 | €71,717 | €250,009 | +€178,292 | +249% |
| Tangible fixed assets | 22/27 | €71,717 | €250,009 | +€178,292 | +249% |
| Furniture and vehicles | 24 | €71,717 | €250,009 | +€178,292 | +249% |
| Current assets | 29/58 | €71,887 | €80,548 | +€8,661 | +12.0% |
| Amounts receivable within one year | 40/41 | €68,400 | €65,104 | -€3,296 | -4.8% |
| Trade receivables | 40 | €68,400 | €65,104 | -€3,296 | -4.8% |
| Cash at bank and in hand | 54/58 | €3,487 | €13,038 | +€9,551 | +274% |
| Deferred charges and accrued income | 490/1 | - | €2,406 | +€2,406 | |
| Total equity and liabilities | 10/49 | €143,604 | €330,557 | +€186,953 | +130% |
| Equity | 10/15 | €18,013 | €16,998 | -€1,015 | -5.6% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €13,013 | €13,013 | = | 0.0% |
| Distributable reserves | 133 | €13,013 | €13,013 | = | 0.0% |
| Profit (loss) carried forward | 14 | - | -€1,015 | -€1,015 | |
| Amounts payable | 17/49 | €125,591 | €313,559 | +€187,968 | +150% |
| Amounts payable after more than one year | 17 | €45,790 | €125,768 | +€79,978 | +175% |
| Financial debts | 170/4 | €45,790 | €125,768 | +€79,978 | +175% |
| Amounts payable within one year | 42/48 | €79,800 | €187,791 | +€107,990 | +135% |
| Current portion of amounts payable after more than one year | 42 | €10,951 | €40,238 | +€29,287 | +267% |
| Trade debts | 44 | €7,794 | €70,692 | +€62,898 | +807% |
| Suppliers | 440/4 | €7,794 | €70,692 | +€62,898 | +807% |
| Taxes, remuneration and social security | 45 | €13,886 | €26,391 | +€12,505 | +90.0% |
| Taxes | 450/3 | €13,886 | €26,391 | +€12,505 | +90.0% |
| Other amounts payable | 47/48 | €47,169 | €50,470 | +€3,301 | +7.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €9,134 | €23,946 | +€14,811 | +162% |
| Other operating charges | 640/8 | €1,148 | €1,831 | +€684 | +59.5% |
| Gross operating margin | 9900 | €28,535 | €31,747 | +€3,211 | +11.3% |
| Operating profit (loss) | 9901 | €18,253 | €5,969 | -€12,283 | -67.3% |
| Financial income | 75/76B | €4 | - | -€4 | |
| Recurring financial income | 75 | €4 | - | -€4 | |
| Financial charges | 65/66B | €1,685 | €6,703 | +€5,018 | +298% |
| Recurring financial charges | 65 | €1,685 | €6,703 | +€5,018 | +298% |
| Profit (loss) for the period before taxes | 9903 | €16,572 | -€733 | -€17,306 | |
| Income taxes | 67/77 | €3,559 | €282 | -€3,277 | -92.1% |
| Profit (loss) for the period | 9904 | €13,013 | -€1,015 | -€14,028 | |
| Profit (loss) for the period to be appropriated | 9905 | €13,013 | -€1,015 | -€14,028 |
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 8 November 2026 via checked.be.