DERIMMO: what changed
Two fiscal years side by side, explained: what moved most in the balance sheet and the result, why the result rose or fell, and where the money went.
DERIMMO
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€7,662
up €7,662 (+19.1%), from €40,107 to €47,769
- Reserves -€3,877
down €3,877 (-3.2%), from €120,086 to €116,210
of which Distributable reserves: -€3,877
- Taxes -€23,075
no longer reported in 2024 (was €23,075)
- Financial income +€2,227
up €2,227 (+62.3%), from €3,574 to €5,800
- Financial charges +€743
up €743 (+92.7%), from €801 to €1,544
- Gross operating margin +€632
up €632 (+8.6%), from -€7,374 to -€6,742
From the 2023 result to the 2024 result
Each bar is the change in one income-statement line, as its effect on the result: higher costs pull it down, higher income lifts it.
Cash bridge derived
Derived from the 2023 and 2024 balance sheets and the 2024 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €265,922 | €268,275 | +€2,354 | +0.9% |
| Fixed assets | 21/28 | €12,120 | €12,120 | = | 0.0% |
| Tangible fixed assets | 22/27 | €11,480 | €11,480 | = | 0.0% |
| Land and buildings | 22 | €4,926 | €4,926 | = | 0.0% |
| Furniture and vehicles | 24 | €6,553 | €6,553 | = | 0.0% |
| Financial fixed assets | 28 | €641 | €641 | = | 0.0% |
| Current assets | 29/58 | €253,801 | €256,155 | +€2,354 | +0.9% |
| Amounts receivable after more than one year | 29 | €65,000 | €65,000 | = | 0.0% |
| Other amounts receivable | 291 | €65,000 | €65,000 | = | 0.0% |
| Stocks and contracts in progress | 3 | €43,239 | €43,239 | = | 0.0% |
| Stocks | 30/36 | €43,239 | €43,239 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €140,029 | €141,845 | +€1,816 | +1.3% |
| Other amounts receivable | 41 | €140,029 | €141,845 | +€1,816 | +1.3% |
| Cash at bank and in hand | 54/58 | €1,695 | €1 | -€1,694 | -99.9% |
| Deferred charges and accrued income | 490/1 | €3,838 | €6,070 | +€2,232 | +58.1% |
| Total equity and liabilities | 10/49 | €265,922 | €268,275 | +€2,354 | +0.9% |
| Equity | 10/15 | €220,086 | €216,210 | -€3,877 | -1.8% |
| Contributions | 10/11 | €100,000 | €100,000 | = | 0.0% |
| Capital | 10 | €100,000 | €100,000 | = | 0.0% |
| Issued capital | 100 | €100,000 | €100,000 | = | 0.0% |
| Reserves | 13 | €120,086 | €116,210 | -€3,877 | -3.2% |
| Non-distributable reserves | 130/1 | €10,000 | €10,000 | = | 0.0% |
| Legal reserve | 130 | €10,000 | €10,000 | = | 0.0% |
| Distributable reserves | 133 | €110,086 | €106,210 | -€3,877 | -3.5% |
| Amounts payable | 17/49 | €45,835 | €52,066 | +€6,231 | +13.6% |
| Amounts payable within one year | 42/48 | €45,375 | €50,686 | +€5,311 | +11.7% |
| Financial debts | 43 | - | €213 | +€213 | |
| Credit institutions | 430/8 | - | €213 | +€213 | |
| Trade debts | 44 | €5,268 | €2,705 | -€2,563 | -48.7% |
| Suppliers | 440/4 | €5,268 | €2,705 | -€2,563 | -48.7% |
| Other amounts payable | 47/48 | €40,107 | €47,769 | +€7,662 | +19.1% |
| Accrued charges and deferred income | 492/3 | €460 | €1,379 | +€920 | +200.1% |
| Other operating charges | 640/8 | €1,346 | €1,392 | +€46 | +3.4% |
| Gross operating margin | 9900 | -€7,374 | -€6,742 | +€632 | +8.6% |
| Operating profit (loss) | 9901 | -€8,720 | -€8,134 | +€587 | +6.7% |
| Financial income | 75/76B | €3,574 | €5,800 | +€2,227 | +62.3% |
| Recurring financial income | 75 | €3,574 | €5,800 | +€2,227 | +62.3% |
| Financial charges | 65/66B | €801 | €1,544 | +€743 | +92.7% |
| Recurring financial charges | 65 | €801 | €1,544 | +€743 | +92.7% |
| Profit (loss) for the period before taxes | 9903 | -€5,948 | -€3,877 | +€2,071 | +34.8% |
| Income taxes | 67/77 | €23,075 | - | -€23,075 | |
| Profit (loss) for the period | 9904 | -€29,023 | -€3,877 | +€25,146 | +86.6% |
| Profit (loss) for the period to be appropriated | 9905 | -€29,023 | -€3,877 | +€25,146 | +86.6% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2023 and 31 December 2024. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 1 October 2026 via checked.be.