DPD fresh BeLux: what changed
DPD fresh BeLux
Largest movements
- Cash +€408,190
up €408,190 (+233%), from €175,373 to €583,563
mainly Contributions, distributions and other (+€4.0m) and Trade debts (+€239,486)
- Receivables within one year +€355,405
up €355,405 (+30.0%), from €1.2m to €1.5m
of which Trade receivables: +€346,605
- Tangible fixed assets -€142,487
down €142,487 (-34.4%), from €414,267 to €271,780
of which Plant, machinery and equipment: -€72,634
- Profit (loss) carried forward +€4.5m
up €4.5m (+63.7%), from -€7.1m to -€2.6m
- Contributions -€3.0m
down €3.0m (-47.6%), from €6.3m to €3.3m
- Short-term financial debts -€666,000
no longer reported in 2024 (was €666,000)
- Other debts -€349,500
down €349,500 (-98.9%), from €353,500 to €4,000
- Trade debts +€239,486
up €239,486 (+17.8%), from €1.3m to €1.6m
- Turnover +€2.0m
up €2.0m (+80.7%), from €2.5m to €4.6m
- Services and other goods +€1.7m
up €1.7m (+44.5%), from €3.9m to €5.7m
- Staff costs -€124,285
down €124,285 (-10.8%), from €1.2m to €1.0m
- Financial charges +€70,829
up €70,829 (+200%), from €35,482 to €106,311
- Write-downs +€46,883
up €46,883 (+1,400%), from €3,348 to €50,231
Change in the result, 2023 to 2024
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 2023 and 2024 balance sheets and the 2024 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 | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,773,796 | €2,396,815 | +€623,019 | +35.1% |
| Fixed assets | 21/28 | €414,267 | €271,780 | -€142,487 | -34.4% |
| Tangible fixed assets | 22/27 | €414,267 | €271,780 | -€142,487 | -34.4% |
| Land and buildings | 22 | €97,322 | €52,745 | -€44,577 | -45.8% |
| Plant, machinery and equipment | 23 | €243,273 | €170,639 | -€72,634 | -29.9% |
| Furniture and vehicles | 24 | €73,672 | €48,396 | -€25,276 | -34.3% |
| Current assets | 29/58 | €1,359,529 | €2,125,035 | +€765,506 | +56.3% |
| Amounts receivable within one year | 40/41 | €1,184,156 | €1,539,561 | +€355,405 | +30.0% |
| Trade receivables | 40 | €1,004,478 | €1,351,083 | +€346,605 | +34.5% |
| Other amounts receivable | 41 | €179,678 | €188,478 | +€8,800 | +4.9% |
| Cash at bank and in hand | 54/58 | €175,373 | €583,563 | +€408,190 | +233% |
| Deferred charges and accrued income | 490/1 | - | €1,911 | +€1,911 | |
| Total equity and liabilities | 10/49 | €1,773,796 | €2,396,815 | +€623,019 | +35.1% |
| Equity | 10/15 | -€878,700 | €691,844 | +€1.6m | |
| Contributions | 10/11 | €6,250,000 | €3,277,876 | -€3.0m | -47.6% |
| Capital | 10 | €6,250,000 | €3,277,876 | -€3.0m | -47.6% |
| Issued capital | 100 | €6,250,000 | €3,277,876 | -€3.0m | -47.6% |
| Profit (loss) carried forward | 14 | -€7,128,700 | -€2,586,032 | +€4.5m | +63.7% |
| Amounts payable | 17/49 | €2,652,496 | €1,704,971 | -€947,525 | -35.7% |
| Amounts payable within one year | 42/48 | €2,608,822 | €1,704,971 | -€903,851 | -34.6% |
| Financial debts | 43 | €666,000 | - | -€666,000 | |
| Other loans | 439 | €666,000 | - | -€666,000 | |
| Trade debts | 44 | €1,347,295 | €1,586,781 | +€239,486 | +17.8% |
| Suppliers | 440/4 | €1,347,295 | €1,586,781 | +€239,486 | +17.8% |
| Taxes, remuneration and social security | 45 | €242,027 | €114,190 | -€127,837 | -52.8% |
| Taxes | 450/3 | €75,200 | - | -€75,200 | |
| Remuneration and social security | 454/9 | €166,827 | €114,190 | -€52,637 | -31.6% |
| Other amounts payable | 47/48 | €353,500 | €4,000 | -€349,500 | -98.9% |
| Accrued charges and deferred income | 492/3 | €43,674 | - | -€43,674 | |
| Operating income | 70/76A | €2,588,740 | €4,619,279 | +€2.0m | +78.4% |
| Turnover | 70 | €2,525,093 | €4,562,114 | +€2.0m | +80.7% |
| Other operating income | 74 | €63,647 | €57,165 | -€6,482 | -10.2% |
| Operating charges | 60/66A | €5,266,438 | €6,935,484 | +€1.7m | +31.7% |
| Services and other goods | 61 | €3,921,875 | €5,666,892 | +€1.7m | +44.5% |
| Remuneration, social security and pensions | 62 | €1,150,112 | €1,025,827 | -€124,285 | -10.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €151,430 | €162,967 | +€11,537 | +7.6% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €3,348 | €50,231 | +€46,883 | +1,400% |
| Other operating charges | 640/8 | €39,673 | €29,567 | -€10,106 | -25.5% |
| Operating profit (loss) | 9901 | -€2,677,698 | -€2,316,205 | +€361,493 | +13.5% |
| Financial income | 75/76B | €16 | €1 | -€15 | -93.8% |
| Recurring financial income | 75 | €16 | €1 | -€15 | -93.8% |
| Other financial income | 752/9 | €16 | €1 | -€15 | -93.8% |
| Financial charges | 65/66B | €35,482 | €106,311 | +€70,829 | +200% |
| Recurring financial charges | 65 | €35,482 | €106,311 | +€70,829 | +200% |
| Debt charges | 650 | €35,482 | €104,097 | +€68,615 | +193% |
| Other financial charges | 652/9 | - | €2,214 | +€2,214 | |
| Profit (loss) for the period before taxes | 9903 | -€2,713,164 | -€2,422,515 | +€290,649 | +10.7% |
| Income taxes | 67/77 | -€17,950 | €6,942 | +€24,892 | |
| Taxes | 670/3 | €50 | €6,942 | +€6,892 | +13,784% |
| Tax adjustments and reversals of tax provisions | 77 | €18,000 | - | -€18,000 | |
| Profit (loss) for the period | 9904 | -€2,695,214 | -€2,429,457 | +€265,757 | +9.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€2,695,214 | -€2,429,457 | +€265,757 | +9.9% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2023 and 31 December 2024. Green is a favourable move for that line, red an unfavourable one. Prepared on 3 November 2026 via checked.be.