JEAN GOTTA: what changed
JEAN GOTTA
Largest movements
- Stocks and contracts +€1.4m
up €1.4m (+32.3%), from €4.2m to €5.6m
- Receivables within one year +€1.1m
up €1.1m (+12.3%), from €9.3m to €10.4m
of which Trade receivables: +€1.1m
- Tangible fixed assets +€893,601
up €893,601 (+31.9%), from €2.8m to €3.7m
of which Assets under construction and advance payments: +€770,981
- Intangible fixed assets -€313,386
down €313,386 (-25.0%), from €1.3m to €939,459
- Cash +€243,630
up €243,630 (+77.1%), from €316,165 to €559,794
mainly Short-term financial debts (+€3.1m) and Depreciation (+€759,155)
- Short-term financial debts +€3.1m
up €3.1m (+66.1%), from €4.7m to €7.7m
- Other debts -€573,480
down €573,480 (-67.4%), from €850,702 to €277,222
- Trade debts +€402,117
up €402,117 (+8.2%), from €4.9m to €5.3m
- Current portion of long-term debt +€242,446
up €242,446 (+38.2%), from €635,106 to €877,552
- Goods and materials +€12.2m
up €12.2m (+22.7%), from €53.6m to €65.7m
of which Purchases: +€13.0m
- Turnover +€10.8m
up €10.8m (+15.3%), from €70.6m to €81.5m
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 | €18,051,796 | €21,392,400 | +€3.3m | +18.5% |
| Fixed assets | 21/28 | €4,080,106 | €4,665,821 | +€585,715 | +14.4% |
| Intangible fixed assets | 21 | €1,252,845 | €939,459 | -€313,386 | -25.0% |
| Tangible fixed assets | 22/27 | €2,804,985 | €3,698,586 | +€893,601 | +31.9% |
| Land and buildings | 22 | €1,874,936 | €1,790,151 | -€84,785 | -4.5% |
| Plant, machinery and equipment | 23 | €680,955 | €741,044 | +€60,089 | +8.8% |
| Furniture and vehicles | 24 | €208,135 | €175,424 | -€32,711 | -15.7% |
| Leasing and similar rights | 25 | - | €151,142 | +€151,142 | |
| Other tangible fixed assets | 26 | €17,453 | €46,338 | +€28,884 | +165% |
| Assets under construction and advance payments | 27 | €23,506 | €794,487 | +€770,981 | +3,280% |
| Financial fixed assets | 28 | €22,276 | €27,776 | +€5,500 | +24.7% |
| Companies linked by participating interests | 282/3 | €7,000 | - | -€7,000 | |
| Participating interests | 282 | €7,000 | - | -€7,000 | |
| Other financial fixed assets | 284/8 | €15,276 | €27,776 | +€12,500 | +81.8% |
| Shares | 284 | €15,216 | €27,716 | +€12,500 | +82.2% |
| Amounts receivable and cash guarantees | 285/8 | €60 | €60 | = | 0.0% |
| Current assets | 29/58 | €13,971,690 | €16,726,579 | +€2.8m | +19.7% |
| Stocks and contracts in progress | 3 | €4,217,397 | €5,581,348 | +€1.4m | +32.3% |
| Stocks | 30/36 | €4,217,397 | €5,581,348 | +€1.4m | +32.3% |
| Raw materials and consumables | 30/31 | €3,240,985 | €4,222,448 | +€981,463 | +30.3% |
| Finished goods | 33 | €597,281 | €1,035,061 | +€437,780 | +73.3% |
| Goods purchased for resale | 34 | €379,131 | €323,840 | -€55,292 | -14.6% |
| Amounts receivable within one year | 40/41 | €9,294,201 | €10,439,323 | +€1.1m | +12.3% |
| Trade receivables | 40 | €8,616,024 | €9,725,406 | +€1.1m | +12.9% |
| Other amounts receivable | 41 | €678,177 | €713,917 | +€35,740 | +5.3% |
| Cash at bank and in hand | 54/58 | €316,165 | €559,794 | +€243,630 | +77.1% |
| Deferred charges and accrued income | 490/1 | €143,927 | €146,113 | +€2,187 | +1.5% |
| Total equity and liabilities | 10/49 | €18,051,796 | €21,392,400 | +€3.3m | +18.5% |
| Equity | 10/15 | €5,045,225 | €5,095,613 | +€50,388 | +1.0% |
| Contributions | 10/11 | €720,000 | €720,000 | = | 0.0% |
| Capital | 10 | €720,000 | €720,000 | = | 0.0% |
| Issued capital | 100 | €720,000 | €720,000 | = | 0.0% |
| Reserves | 13 | €4,218,719 | €4,283,417 | +€64,698 | +1.5% |
| Non-distributable reserves | 130/1 | €72,000 | €72,000 | = | 0.0% |
| Legal reserve | 130 | €72,000 | €72,000 | = | 0.0% |
| Tax-exempt reserves | 132 | €61,278 | €61,278 | = | 0.0% |
| Distributable reserves | 133 | €4,085,441 | €4,150,139 | +€64,698 | +1.6% |
| Investment grants | 15 | €106,506 | €92,196 | -€14,310 | -13.4% |
| Provisions and deferred taxes | 16 | €278 | €264 | -€14 | -5.0% |
| Deferred taxes | 168 | €278 | €264 | -€14 | -5.0% |
| Amounts payable | 17/49 | €13,006,293 | €16,296,523 | +€3.3m | +25.3% |
| Amounts payable after more than one year | 17 | €1,485,332 | €1,514,391 | +€29,059 | +2.0% |
| Financial debts | 170/4 | €651,467 | €1,009,081 | +€357,614 | +54.9% |
| Leasing and similar obligations | 172 | - | €115,291 | +€115,291 | |
| Credit institutions | 173 | €651,467 | €682,291 | +€30,823 | +4.7% |
| Other loans | 174 | - | €211,500 | +€211,500 | |
| Other amounts payable | 178/9 | €833,865 | €505,309 | -€328,555 | -39.4% |
| Amounts payable within one year | 42/48 | €11,485,488 | €14,746,389 | +€3.3m | +28.4% |
| Current portion of amounts payable after more than one year | 42 | €635,106 | €877,552 | +€242,446 | +38.2% |
| Financial debts | 43 | €4,650,000 | €7,725,536 | +€3.1m | +66.1% |
| Credit institutions | 430/8 | €4,650,000 | €7,725,536 | +€3.1m | +66.1% |
| Trade debts | 44 | €4,898,545 | €5,300,661 | +€402,117 | +8.2% |
| Suppliers | 440/4 | €4,898,545 | €5,300,661 | +€402,117 | +8.2% |
| Taxes, remuneration and social security | 45 | €451,135 | €565,419 | +€114,284 | +25.3% |
| Taxes | 450/3 | €86,300 | €46,180 | -€40,120 | -46.5% |
| Remuneration and social security | 454/9 | €364,835 | €519,239 | +€154,403 | +42.3% |
| Other amounts payable | 47/48 | €850,702 | €277,222 | -€573,480 | -67.4% |
| Accrued charges and deferred income | 492/3 | €35,473 | €35,743 | +€270 | +0.8% |
| Operating income | 70/76A | €73,358,498 | €84,953,290 | +€11.6m | +15.8% |
| Turnover | 70 | €70,623,696 | €81,456,128 | +€10.8m | +15.3% |
| Change in stocks of work in progress, finished goods and contracts in progress | 71 | -€361,559 | €437,345 | +€798,904 | |
| Other operating income | 74 | €2,989,087 | €3,047,139 | +€58,053 | +1.9% |
| Non-recurring operating income | 76A | €107,274 | €12,678 | -€94,596 | -88.2% |
| Operating charges | 60/66A | €72,077,348 | €84,349,811 | +€12.3m | +17.0% |
| Goods for resale, raw materials and consumables | 60 | €53,580,551 | €65,744,784 | +€12.2m | +22.7% |
| Purchases | 600/8 | €53,625,949 | €66,671,390 | +€13.0m | +24.3% |
| Change in stocks: decrease (increase) | 609 | -€45,399 | -€926,606 | -€881,208 | -1,941% |
| Services and other goods | 61 | €13,808,469 | €14,097,481 | +€289,012 | +2.1% |
| Remuneration, social security and pensions | 62 | €2,977,295 | €3,071,595 | +€94,300 | +3.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €776,557 | €759,155 | -€17,402 | -2.2% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €21,921 | €71,869 | +€49,948 | +228% |
| Other operating charges | 640/8 | €890,690 | €563,848 | -€326,843 | -36.7% |
| Non-recurring operating charges | 66A | €21,865 | €41,079 | +€19,214 | +87.9% |
| Operating profit (loss) | 9901 | €1,281,150 | €603,480 | -€677,670 | -52.9% |
| Financial income | 75/76B | €132,831 | €158,359 | +€25,528 | +19.2% |
| Recurring financial income | 75 | €132,831 | €158,359 | +€25,528 | +19.2% |
| Other financial income | 752/9 | €132,831 | €158,359 | +€25,528 | +19.2% |
| Financial charges | 65/66B | €263,835 | €298,822 | +€34,988 | +13.3% |
| Recurring financial charges | 65 | €263,835 | €298,822 | +€34,988 | +13.3% |
| Debt charges | 650 | €235,485 | €244,544 | +€9,059 | +3.8% |
| Other financial charges | 652/9 | €28,350 | €54,278 | +€25,928 | +91.5% |
| Profit (loss) for the period before taxes | 9903 | €1,150,146 | €463,016 | -€687,130 | -59.7% |
| Transfer from deferred taxes | 780 | €3,943 | €14 | -€3,929 | -99.6% |
| Income taxes | 67/77 | €314,964 | €133,944 | -€181,020 | -57.5% |
| Taxes | 670/3 | €314,964 | €144,046 | -€170,919 | -54.3% |
| Tax adjustments and reversals of tax provisions | 77 | - | €10,102 | +€10,102 | |
| Profit (loss) for the period | 9904 | €839,124 | €329,086 | -€510,039 | -60.8% |
| Profit (loss) for the period to be appropriated | 9905 | €839,124 | €329,086 | -€510,039 | -60.8% |
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 4 November 2026 via checked.be.