GARAGE JEF WILLEMS: what changed
GARAGE JEF WILLEMS
Largest movements
- Cash -€25,860
down €25,860 (-18.9%), from €136,614 to €110,754
mainly Contributions, distributions and other (-€100,907) and Other debts (-€1,678)
- Tangible fixed assets -€4,961
down €4,961 (-28.7%), from €17,279 to €12,318
of which Plant, machinery and equipment: -€4,028
- Receivables within one year -€2,402
down €2,402 (-39.4%), from €6,101 to €3,699
of which Trade receivables: -€2,402
- Reserves -€35,221
down €35,221 (-41.2%), from €85,562 to €50,341
- Tax, wage and social debts +€3,588
up €3,588 (+61.9%), from €5,792 to €9,380
- Gross operating margin -€1,484
down €1,484 (-1.6%), from €94,509 to €93,025
- Depreciation +€994
up €994 (+25.1%), from €3,967 to €4,961
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.
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.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €181,946 | €149,107 | -€32,839 | -18.0% |
| Fixed assets | 21/28 | €17,279 | €12,318 | -€4,961 | -28.7% |
| Tangible fixed assets | 22/27 | €17,279 | €12,318 | -€4,961 | -28.7% |
| Plant, machinery and equipment | 23 | €14,715 | €10,687 | -€4,028 | -27.4% |
| Furniture and vehicles | 24 | €2,564 | €1,631 | -€933 | -36.4% |
| Current assets | 29/58 | €164,667 | €136,789 | -€27,878 | -16.9% |
| Stocks and contracts in progress | 3 | €19,691 | €18,946 | -€745 | -3.8% |
| Stocks | 30/36 | €19,691 | €18,946 | -€745 | -3.8% |
| Amounts receivable within one year | 40/41 | €6,101 | €3,699 | -€2,402 | -39.4% |
| Trade receivables | 40 | €3,345 | €944 | -€2,402 | -71.8% |
| Other amounts receivable | 41 | €2,756 | €2,756 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €136,614 | €110,754 | -€25,860 | -18.9% |
| Deferred charges and accrued income | 490/1 | €2,261 | €3,391 | +€1,130 | +50.0% |
| Total equity and liabilities | 10/49 | €181,946 | €149,107 | -€32,839 | -18.0% |
| Equity | 10/15 | €104,162 | €68,941 | -€35,221 | -33.8% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €85,562 | €50,341 | -€35,221 | -41.2% |
| Distributable reserves | 133 | €85,562 | €50,341 | -€35,221 | -41.2% |
| Amounts payable | 17/49 | €77,784 | €80,166 | +€2,382 | +3.1% |
| Amounts payable within one year | 42/48 | €77,633 | €80,062 | +€2,428 | +3.1% |
| Trade debts | 44 | €358 | €876 | +€518 | +145% |
| Suppliers | 440/4 | €358 | €876 | +€518 | +145% |
| Taxes, remuneration and social security | 45 | €5,792 | €9,380 | +€3,588 | +61.9% |
| Taxes | 450/3 | €5,792 | €9,380 | +€3,588 | +61.9% |
| Other amounts payable | 47/48 | €71,483 | €69,805 | -€1,678 | -2.3% |
| Accrued charges and deferred income | 492/3 | €151 | €104 | -€47 | -31.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,967 | €4,961 | +€994 | +25.1% |
| Other operating charges | 640/8 | €1,082 | €1,297 | +€215 | +19.9% |
| Gross operating margin | 9900 | €94,509 | €93,025 | -€1,484 | -1.6% |
| Operating profit (loss) | 9901 | €89,460 | €86,767 | -€2,693 | -3.0% |
| Financial income | 75/76B | €469 | €903 | +€434 | +92.6% |
| Recurring financial income | 75 | €469 | €903 | +€434 | +92.6% |
| Financial charges | 65/66B | €83 | €89 | +€7 | +7.9% |
| Recurring financial charges | 65 | €83 | €89 | +€7 | +7.9% |
| Profit (loss) for the period before taxes | 9903 | €89,847 | €87,581 | -€2,265 | -2.5% |
| Income taxes | 67/77 | €22,384 | €21,895 | -€488 | -2.2% |
| Profit (loss) for the period | 9904 | €67,463 | €65,686 | -€1,777 | -2.6% |
| Profit (loss) for the period to be appropriated | 9905 | €67,463 | €65,686 | -€1,777 | -2.6% |
Next steps
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 5 November 2026 via checked.be.