Emilie Vandermeuse: what changed
What changed
Emilie Vandermeuse
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
€123,410
2024 · €118,844+€4,567
Equity
€2,000
2024 · €258,699-€256,699
Cash
€393,875
2024 · €166,197+€227,677
Balance sheet total
€405,979
2024 · €284,645+€121,334
Largest movements
Assets
- Cash +€227,677
up €227,677 (+137%), from €166,197 to €393,875
mainly Other debts (+€380,281) and Net result for the year (+€123,410)
- Current investments -€100,000
no longer reported in 2025 (was €100,000)
- Tangible fixed assets -€4,677
down €4,677 (-31.1%), from €15,059 to €10,382
Equity and liabilities
- Other debts +€380,281
up €380,281 (+1,265,075%), from €30 to €380,311
- Profit (loss) carried forward -€256,699
no longer reported in 2025 (was €256,699)
Income statement
- Gross operating margin +€6,200
up €6,200 (+3.9%), from €158,863 to €165,064
- Taxes +€1,785
up €1,785 (+5.0%), from €35,379 to €37,164
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
€118,844
Gross operating margin
+€6,200
Depreciation
-€1
Other operating charges
-€85
Financial income
+€244
Financial charges
-€7
Taxes
-€1,785
Result 2025
€123,410
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
+€507,787
Investment
+€100,000
Financing
-€380,109
Cash 2024
€166,197
From operations (derived)
+€507,787
Net result for the year
+€123,410
Depreciation
+€4,677
Smaller working-capital items
-€291
Deferred charges and accrued income
+€1,222
Tax, wage and social debts
-€1,514
Other debts
+€380,281
Investment (derived)
+€100,000
Current investments
+€100,000
Financing
-€380,109
Contributions, distributions and other
-€380,109
Cash 2025
€393,875
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €284,645 | €405,979 | +€121,334 | +42.6% |
| Fixed assets | 21/28 | €15,059 | €10,382 | -€4,677 | -31.1% |
| Tangible fixed assets | 22/27 | €15,059 | €10,382 | -€4,677 | -31.1% |
| Furniture and vehicles | 24 | €15,059 | €10,382 | -€4,677 | -31.1% |
| Current assets | 29/58 | €269,586 | €395,597 | +€126,011 | +46.7% |
| Amounts receivable within one year | 40/41 | €1,406 | €962 | -€444 | -31.6% |
| Trade receivables | 40 | €1,406 | €962 | -€444 | -31.6% |
| Current investments | 50/53 | €100,000 | - | -€100,000 | |
| Cash at bank and in hand | 54/58 | €166,197 | €393,875 | +€227,677 | +137% |
| Deferred charges and accrued income | 490/1 | €1,983 | €761 | -€1,222 | -61.6% |
| Total equity and liabilities | 10/49 | €284,645 | €405,979 | +€121,334 | +42.6% |
| Equity | 10/15 | €258,699 | €2,000 | -€256,699 | -99.2% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €256,699 | - | -€256,699 | |
| Amounts payable | 17/49 | €25,946 | €403,979 | +€378,033 | +1,457% |
| Amounts payable within one year | 42/48 | €25,486 | €403,979 | +€378,493 | +1,485% |
| Trade debts | 44 | €1,239 | €964 | -€275 | -22.2% |
| Suppliers | 440/4 | €1,239 | €964 | -€275 | -22.2% |
| Taxes, remuneration and social security | 45 | €24,217 | €22,704 | -€1,514 | -6.3% |
| Taxes | 450/3 | €22,519 | €22,704 | +€185 | +0.8% |
| Remuneration and social security | 454/9 | €1,699 | - | -€1,699 | |
| Other amounts payable | 47/48 | €30 | €380,311 | +€380,281 | +1,265,075% |
| Accrued charges and deferred income | 492/3 | €460 | - | -€460 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,676 | €4,677 | +€1 | 0.0% |
| Other operating charges | 640/8 | €1,131 | €1,216 | +€85 | +7.5% |
| Gross operating margin | 9900 | €158,863 | €165,064 | +€6,200 | +3.9% |
| Operating profit (loss) | 9901 | €153,056 | €159,171 | +€6,114 | +4.0% |
| Financial income | 75/76B | €1,223 | €1,467 | +€244 | +19.9% |
| Recurring financial income | 75 | €1,223 | €1,467 | +€244 | +19.9% |
| Financial charges | 65/66B | €57 | €63 | +€7 | +11.6% |
| Recurring financial charges | 65 | €57 | €63 | +€7 | +11.6% |
| Profit (loss) for the period before taxes | 9903 | €154,223 | €160,574 | +€6,351 | +4.1% |
| Income taxes | 67/77 | €35,379 | €37,164 | +€1,785 | +5.0% |
| Profit (loss) for the period | 9904 | €118,844 | €123,410 | +€4,567 | +3.8% |
| Profit (loss) for the period to be appropriated | 9905 | €118,844 | €123,410 | +€4,567 | +3.8% |
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 6 November 2026 via checked.be.