FLUVIUS KEMPEN: what changed
Two financial 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.
What changed
FLUVIUS KEMPEN
NACE 35.140, Electricity, gas, steam and air conditioning supply
financial year 2025 compared with 2024filed annual accounts (NBB)
Net result for the year
€9.9m
2024 · €2.5m+€7.4m
Equity
€298.6m
2024 · €265.6m+€33.0m
Cash
€993
2024 · €1,442-€449
Balance sheet total
€1.16bn
2024 · €1.02bn+€140.5m
Largest movements
Assets
- Tangible fixed assets +€82.9m
up €82.9m (+10.5%), from €788.4m to €871.3m
of which Plant, machinery and equipment: +€83.7m
- Receivables within one year +€50.4m
up €50.4m (+31.1%), from €161.9m to €212.3m
of which Other amounts receivable: +€41.1m
Equity and liabilities
- Debts after one year +€52.5m
up €52.5m (+8.1%), from €649.8m to €702.3m
- Current portion of long-term debt +€30.2m
up €30.2m (+78.1%), from €38.7m to €68.9m
- Trade debts +€28.1m
up €28.1m (+304%), from €9.3m to €37.4m
- Contributions +€14.2m
up €14.2m (+11.2%), from €127.3m to €141.5m
Income statement
- Turnover +€45.4m
up €45.4m (+25.7%), from €176.2m to €221.6m
- Goods and materials +€18.2m
up €18.2m (+20.9%), from €87.1m to €105.3m
- Other operating income -€6.7m
down €6.7m (-17.5%), from €38.0m to €31.4m
- Depreciation +€4.2m
up €4.2m (+11.2%), from €37.4m to €41.6m
- Taxes +€2.9m
up €2.9m (+208%), from €1.4m to €4.3m
of which Taxes: +€2.8m
From the 2024 result to the 2025 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.
Result 2024
€2.5m
Turnover
+€45.4m
Other operating income
-€6.7m
Goods and materials
-€18.2m
Services and other goods
+€603,194
Depreciation
-€4.2m
Write-downs
+€592,166
Provisions
-€526,604
Other operating charges
-€2.0m
Other operating items
-€2.2m
Financial income
+€189,609
Financial charges
-€2.7m
Taxes
-€2.9m
Deferred taxes and other
+€708
Result 2025
€9.9m
raises the resultlowers the resultnot broken down further in the accounts
Derived cash bridge
Derived from the 2024 and 2025 balance sheets and the 2025 result: not a filed cash-flow statement. It shows where the money came from and went.
From operations
+€22.2m
Investment
-€128.0m
Financing
+€105.8m
Cash 2024
€1,442
From operations (derived)
+€22.2m
Net result for the year
+€9.9m
Depreciation
+€41.6m
Receivables after one year
+€862,314
Stocks and contracts
+€693,439
Receivables within one year
-€50.4m
Deferred charges and accrued income
-€5.3m
Provisions
+€164,518
Trade debts
+€28.1m
Tax, wage and social debts
+€824,977
Advances received
+€543,561
Other debts
-€8.4m
Accrued charges and deferred income
+€3.6m
Investment (derived)
-€128.0m
Investment in fixed assets (net)
-€128.0m
Financing
+€105.8m
Debts after one year
+€52.5m
Current portion of long-term debt
+€30.2m
Contributions, distributions and other
+€23.1m
Cash 2025
€993
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,018,212,750 | €1,158,693,922 | +€140.5m | +13.8% |
| Fixed assets | 21/28 | €804,681,117 | €891,071,207 | +€86.4m | +10.7% |
| Intangible fixed assets | 21 | €7,358,648 | €7,831,912 | +€473,264 | +6.4% |
| Tangible fixed assets | 22/27 | €788,369,698 | €871,318,367 | +€82.9m | +10.5% |
| Land and buildings | 22 | €16,231,560 | €17,270,751 | +€1.0m | +6.4% |
| Plant, machinery and equipment | 23 | €697,718,419 | €781,420,189 | +€83.7m | +12.0% |
| Furniture and vehicles | 24 | €3,761,882 | €4,443,593 | +€681,712 | +18.1% |
| Leasing and similar rights | 25 | €5,215,176 | €6,308,109 | +€1.1m | +21.0% |
| Other tangible fixed assets | 26 | €66,625 | €1,309,607 | +€1.2m | +1,866% |
| Assets under construction and advance payments | 27 | €65,376,036 | €60,566,118 | -€4.8m | -7.4% |
| Financial fixed assets | 28 | €8,952,772 | €11,920,929 | +€3.0m | +33.2% |
| Companies linked by participating interests | 282/3 | €8,480,795 | €9,158,569 | +€677,774 | +8.0% |
| Participating interests | 282 | €8,480,795 | €9,158,569 | +€677,774 | +8.0% |
| Other financial fixed assets | 284/8 | €471,977 | €2,762,360 | +€2.3m | +485% |
| Shares | 284 | €471,977 | €2,762,360 | +€2.3m | +485% |
| Current assets | 29/58 | €213,531,633 | €267,622,715 | +€54.1m | +25.3% |
| Amounts receivable after more than one year | 29 | €20,875,949 | €20,013,635 | -€862,314 | -4.1% |
| Other amounts receivable | 291 | €20,875,949 | €20,013,635 | -€862,314 | -4.1% |
| Stocks and contracts in progress | 3 | €1,899,475 | €1,206,037 | -€693,439 | -36.5% |
| Contracts in progress | 37 | €1,899,475 | €1,206,037 | -€693,439 | -36.5% |
| Amounts receivable within one year | 40/41 | €161,913,412 | €212,306,698 | +€50.4m | +31.1% |
| Trade receivables | 40 | €24,966,292 | €34,210,140 | +€9.2m | +37.0% |
| Other amounts receivable | 41 | €136,947,120 | €178,096,558 | +€41.1m | +30.0% |
| Cash at bank and in hand | 54/58 | €1,442 | €993 | -€449 | -31.2% |
| Deferred charges and accrued income | 490/1 | €28,841,355 | €34,095,353 | +€5.3m | +18.2% |
| Total equity and liabilities | 10/49 | €1,018,212,750 | €1,158,693,922 | +€140.5m | +13.8% |
| Equity | 10/15 | €265,586,351 | €298,568,709 | +€33.0m | +12.4% |
| Contributions | 10/11 | €127,294,717 | €141,536,617 | +€14.2m | +11.2% |
| Revaluation surpluses | 12 | €51,008,882 | €53,337,817 | +€2.3m | +4.6% |
| Reserves | 13 | €72,112,958 | €80,970,389 | +€8.9m | +12.3% |
| Non-distributable reserves | 130/1 | €22,479,830 | €30,354,419 | +€7.9m | +35.0% |
| Other | 1319 | €22,479,830 | €30,354,419 | +€7.9m | +35.0% |
| Tax-exempt reserves | 132 | €339,951 | €2,495,999 | +€2.2m | +634% |
| Distributable reserves | 133 | €49,293,177 | €48,119,971 | -€1.2m | -2.4% |
| Profit (loss) carried forward | 14 | €14,575,134 | €22,158,857 | +€7.6m | +52.0% |
| Investment grants | 15 | €594,661 | €565,029 | -€29,632 | -5.0% |
| Provisions and deferred taxes | 16 | €1,075,644 | €1,240,163 | +€164,518 | +15.3% |
| Provisions for liabilities and charges | 160/5 | €775,738 | €775,738 | = | 0.0% |
| Environmental obligations | 163 | €775,738 | €775,738 | = | 0.0% |
| Deferred taxes | 168 | €299,907 | €464,425 | +€164,518 | +54.9% |
| Amounts payable | 17/49 | €751,550,754 | €858,885,051 | +€107.3m | +14.3% |
| Amounts payable after more than one year | 17 | €649,791,693 | €702,318,476 | +€52.5m | +8.1% |
| Financial debts | 170/4 | €649,791,693 | €702,318,476 | +€52.5m | +8.1% |
| Leasing and similar obligations | 172 | €5,080,730 | €6,154,489 | +€1.1m | +21.1% |
| Credit institutions | 173 | €640,540,963 | €660,956,601 | +€20.4m | +3.2% |
| Other loans | 174 | €4,170,000 | €35,207,386 | +€31.0m | +744% |
| Amounts payable within one year | 42/48 | €90,803,340 | €142,047,835 | +€51.2m | +56.4% |
| Current portion of amounts payable after more than one year | 42 | €38,692,317 | €68,911,555 | +€30.2m | +78.1% |
| Trade debts | 44 | €9,258,827 | €37,360,612 | +€28.1m | +304% |
| Suppliers | 440/4 | €9,258,827 | €37,360,612 | +€28.1m | +304% |
| Advances received on contracts in progress | 46 | €7,179,719 | €7,723,280 | +€543,561 | +7.6% |
| Taxes, remuneration and social security | 45 | €3,248,772 | €4,073,749 | +€824,977 | +25.4% |
| Taxes | 450/3 | €3,248,772 | €4,073,749 | +€824,977 | +25.4% |
| Other amounts payable | 47/48 | €32,423,705 | €23,978,639 | -€8.4m | -26.0% |
| Accrued charges and deferred income | 492/3 | €10,955,721 | €14,518,740 | +€3.6m | +32.5% |
| Operating income | 70/76A | €215,633,984 | €252,255,596 | +€36.6m | +17.0% |
| Turnover | 70 | €176,218,575 | €221,584,650 | +€45.4m | +25.7% |
| Change in stocks of work in progress, finished goods and contracts in progress | 71 | €1,382,085 | -€698,608 | -€2.1m | |
| Other operating income | 74 | €38,033,324 | €31,369,554 | -€6.7m | -17.5% |
| Operating charges | 60/66A | €195,432,565 | €219,209,763 | +€23.8m | +12.2% |
| Goods for resale, raw materials and consumables | 60 | €87,095,597 | €105,274,030 | +€18.2m | +20.9% |
| Purchases | 600/8 | €87,095,597 | €105,274,030 | +€18.2m | +20.9% |
| Services and other goods | 61 | €64,209,027 | €63,605,834 | -€603,194 | -0.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €37,444,372 | €41,646,213 | +€4.2m | +11.2% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €119,307 | -€472,859 | -€592,166 | |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | -€526,604 | - | +€526,604 | |
| Other operating charges | 640/8 | €7,077,589 | €9,053,288 | +€2.0m | +27.9% |
| Non-recurring operating charges | 66A | €13,276 | €103,257 | +€89,981 | +678% |
| Operating profit (loss) | 9901 | €20,201,419 | €33,045,833 | +€12.8m | +63.6% |
| Financial income | 75/76B | €1,174,690 | €1,364,299 | +€189,609 | +16.1% |
| Recurring financial income | 75 | €1,174,690 | €1,364,299 | +€189,609 | +16.1% |
| Income from financial fixed assets | 750 | €33,562 | €163,904 | +€130,342 | +388% |
| Income from current assets | 751 | €1,130,784 | €1,188,254 | +€57,470 | +5.1% |
| Other financial income | 752/9 | €10,343 | €12,141 | +€1,797 | +17.4% |
| Financial charges | 65/66B | €17,459,462 | €20,202,168 | +€2.7m | +15.7% |
| Recurring financial charges | 65 | €17,459,462 | €20,202,168 | +€2.7m | +15.7% |
| Debt charges | 650 | €17,458,580 | €20,201,067 | +€2.7m | +15.7% |
| Other financial charges | 652/9 | €882 | €1,101 | +€219 | +24.8% |
| Profit (loss) for the period before taxes | 9903 | €3,916,646 | €14,207,964 | +€10.3m | +263% |
| Transfer from deferred taxes | 780 | €5,611 | €6,319 | +€708 | +12.6% |
| Income taxes | 67/77 | €1,403,701 | €4,318,938 | +€2.9m | +208% |
| Taxes | 670/3 | €1,513,179 | €4,318,938 | +€2.8m | +185% |
| Tax adjustments and reversals of tax provisions | 77 | €109,478 | - | -€109,478 | |
| Profit (loss) for the period | 9904 | €2,518,556 | €9,895,346 | +€7.4m | +293% |
| Transfer from tax-exempt reserves | 789 | €6,491 | €6,876 | +€386 | +5.9% |
| Profit (loss) for the period to be appropriated | 9905 | €2,525,047 | €9,902,222 | +€7.4m | +292% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 29 October 2026 via checked.be.