DOGILAND: what changed
What changed
DOGILAND
NACE 01.500, Mixed farming
filed annual accounts (NBB)
Net result for the year
€12,004
2024 · €35,781-€23,777
Equity
€415,776
2024 · €403,772+€12,004
Cash
€2,558
2024 · €57,717-€55,158
Balance sheet total
€1.4m
2024 · €1.4m+€59,570
Largest movements
Assets
- Receivables within one year +€128,611
up €128,611 (+37.4%), from €343,625 to €472,236
of which Trade receivables: +€109,445
- Tangible fixed assets -€90,351
down €90,351 (-13.6%), from €664,312 to €573,961
- Stocks and contracts +€66,797
up €66,797 (+22.8%), from €293,184 to €359,980
- Cash -€55,158
down €55,158 (-95.6%), from €57,717 to €2,558
mainly Trade debts (-€541,035) and Receivables within one year (-€128,611)
Equity and liabilities
- Other debts +€573,773
up €573,773 (+23,070%), from €2,487 to €576,260
- Trade debts -€541,035
down €541,035 (-65.7%), from €823,984 to €282,949
- Short-term financial debts +€71,026
new in 2025: €71,026
- Tax, wage and social debts -€45,589
down €45,589 (-80.5%), from €56,599 to €11,009
of which Taxes: -€45,920
Income statement
- Gross operating margin -€24,320
down €24,320 (-11.6%), from €209,392 to €185,072
- Taxes -€11,989
down €11,989 (-72.2%), from €16,594 to €4,605
- Depreciation +€4,395
up €4,395 (+4.1%), from €105,956 to €110,351
- Staff costs +€3,640
up €3,640 (+8.5%), from €42,659 to €46,300
- Financial charges +€2,893
up €2,893 (+44.0%), from €6,582 to €9,475
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
€35,781
Gross operating margin
-€24,320
Staff costs
-€3,640
Depreciation
-€4,395
Other operating charges
+€619
Financial income
-€1,135
Financial charges
-€2,893
Taxes
+€11,989
Result 2025
€12,004
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
-€97,613
Investment
-€20,000
Financing
+€62,455
Cash 2024
€57,717
From operations (derived)
-€97,613
Net result for the year
+€12,004
Depreciation
+€110,351
Stocks and contracts
-€66,797
Receivables within one year
-€128,611
Deferred charges and accrued income
-€9,672
Trade debts
-€541,035
Tax, wage and social debts
-€45,589
Other debts
+€573,773
Accrued charges and deferred income
-€2,037
Investment (derived)
-€20,000
Investment in fixed assets (net)
-€20,000
Financing
+€62,455
Debts after one year
-€8,571
Short-term financial debts
+€71,026
Cash 2025
€2,558
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,375,090 | €1,434,659 | +€59,570 | +4.3% |
| Fixed assets | 21/28 | €676,083 | €585,732 | -€90,351 | -13.4% |
| Tangible fixed assets | 22/27 | €664,312 | €573,961 | -€90,351 | -13.6% |
| Land and buildings | 22 | €220,574 | €191,180 | -€29,394 | -13.3% |
| Plant, machinery and equipment | 23 | €226,533 | €198,387 | -€28,146 | -12.4% |
| Furniture and vehicles | 24 | €217,206 | €184,395 | -€32,811 | -15.1% |
| Financial fixed assets | 28 | €11,770 | €11,770 | = | 0.0% |
| Current assets | 29/58 | €699,007 | €848,928 | +€149,921 | +21.4% |
| Stocks and contracts in progress | 3 | €293,184 | €359,980 | +€66,797 | +22.8% |
| Stocks | 30/36 | €293,184 | €359,980 | +€66,797 | +22.8% |
| Amounts receivable within one year | 40/41 | €343,625 | €472,236 | +€128,611 | +37.4% |
| Trade receivables | 40 | €328,486 | €437,930 | +€109,445 | +33.3% |
| Other amounts receivable | 41 | €15,139 | €34,306 | +€19,166 | +127% |
| Cash at bank and in hand | 54/58 | €57,717 | €2,558 | -€55,158 | -95.6% |
| Deferred charges and accrued income | 490/1 | €4,482 | €14,153 | +€9,672 | +216% |
| Total equity and liabilities | 10/49 | €1,375,090 | €1,434,659 | +€59,570 | +4.3% |
| Equity | 10/15 | €403,772 | €415,776 | +€12,004 | +3.0% |
| Contributions | 10/11 | €18,700 | €18,700 | = | 0.0% |
| Reserves | 13 | €301,219 | €312,719 | +€11,500 | +3.8% |
| Distributable reserves | 133 | €301,219 | €312,719 | +€11,500 | +3.8% |
| Profit (loss) carried forward | 14 | €83,853 | €84,358 | +€504 | +0.6% |
| Amounts payable | 17/49 | €971,318 | €1,018,883 | +€47,565 | +4.9% |
| Amounts payable after more than one year | 17 | €34,286 | €25,714 | -€8,571 | -25.0% |
| Financial debts | 170/4 | €34,286 | €25,714 | -€8,571 | -25.0% |
| Amounts payable within one year | 42/48 | €891,642 | €949,815 | +€58,174 | +6.5% |
| Current portion of amounts payable after more than one year | 42 | €8,571 | €8,571 | = | 0.0% |
| Financial debts | 43 | - | €71,026 | +€71,026 | |
| Credit institutions | 430/8 | - | €71,026 | +€71,026 | |
| Trade debts | 44 | €823,984 | €282,949 | -€541,035 | -65.7% |
| Suppliers | 440/4 | €823,984 | €282,949 | -€541,035 | -65.7% |
| Taxes, remuneration and social security | 45 | €56,599 | €11,009 | -€45,589 | -80.5% |
| Taxes | 450/3 | €51,470 | €5,550 | -€45,920 | -89.2% |
| Remuneration and social security | 454/9 | €5,129 | €5,459 | +€330 | +6.4% |
| Other amounts payable | 47/48 | €2,487 | €576,260 | +€573,773 | +23,070% |
| Accrued charges and deferred income | 492/3 | €45,391 | €43,353 | -€2,037 | -4.5% |
| Remuneration, social security and pensions | 62 | €42,659 | €46,300 | +€3,640 | +8.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €105,956 | €110,351 | +€4,395 | +4.1% |
| Other operating charges | 640/8 | €3,241 | €2,623 | -€619 | -19.1% |
| Gross operating margin | 9900 | €209,392 | €185,072 | -€24,320 | -11.6% |
| Operating profit (loss) | 9901 | €57,536 | €25,799 | -€31,737 | -55.2% |
| Financial income | 75/76B | €1,421 | €286 | -€1,135 | -79.9% |
| Recurring financial income | 75 | €1,421 | €286 | -€1,135 | -79.9% |
| Financial charges | 65/66B | €6,582 | €9,475 | +€2,893 | +44.0% |
| Recurring financial charges | 65 | €6,582 | €9,475 | +€2,893 | +44.0% |
| Profit (loss) for the period before taxes | 9903 | €52,375 | €16,610 | -€35,765 | -68.3% |
| Income taxes | 67/77 | €16,594 | €4,605 | -€11,989 | -72.2% |
| Profit (loss) for the period | 9904 | €35,781 | €12,004 | -€23,777 | -66.5% |
| Profit (loss) for the period to be appropriated | 9905 | €35,781 | €12,004 | -€23,777 | -66.5% |
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 2 November 2026 via checked.be.