JOC ENGINEERING: what changed
JOC ENGINEERING
Largest movements
- Current investments +€125,000
new in 2025: €125,000
- Cash -€78,081
down €78,081 (-38.3%), from €203,749 to €125,668
mainly Current investments (-€125,000) and Contributions, distributions and other (-€89,224)
- Receivables within one year -€6,388
down €6,388 (-23.2%), from €27,502 to €21,114
of which Other amounts receivable: -€4,382
- Reserves +€31,062
up €31,062 (+22.8%), from €136,223 to €167,286
- Contributions +€12,400
up €12,400 (+200%), from €6,200 to €18,600
- Other debts -€5,618
down €5,618 (-7.5%), from €75,141 to €69,523
- Gross operating margin +€123,830
up €123,830 (+213%), from €58,065 to €181,895
- Taxes +€33,482
up €33,482 (+252%), from €13,288 to €46,771
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 | €234,738 | €273,986 | +€39,248 | +16.7% |
| Fixed assets | 21/28 | €312 | €147 | -€165 | -53.0% |
| Tangible fixed assets | 22/27 | €312 | €147 | -€165 | -53.0% |
| Plant, machinery and equipment | 23 | €312 | €147 | -€165 | -53.0% |
| Current assets | 29/58 | €234,426 | €273,839 | +€39,413 | +16.8% |
| Amounts receivable within one year | 40/41 | €27,502 | €21,114 | -€6,388 | -23.2% |
| Trade receivables | 40 | €23,120 | €21,114 | -€2,006 | -8.7% |
| Other amounts receivable | 41 | €4,382 | - | -€4,382 | |
| Current investments | 50/53 | - | €125,000 | +€125,000 | |
| Cash at bank and in hand | 54/58 | €203,749 | €125,668 | -€78,081 | -38.3% |
| Deferred charges and accrued income | 490/1 | €3,175 | €2,057 | -€1,118 | -35.2% |
| Total equity and liabilities | 10/49 | €234,738 | €273,986 | +€39,248 | +16.7% |
| Equity | 10/15 | €142,423 | €185,886 | +€43,462 | +30.5% |
| Contributions | 10/11 | €6,200 | €18,600 | +€12,400 | +200% |
| Reserves | 13 | €136,223 | €167,286 | +€31,062 | +22.8% |
| Distributable reserves | 133 | €136,223 | €167,286 | +€31,062 | +22.8% |
| Amounts payable | 17/49 | €92,314 | €88,100 | -€4,215 | -4.6% |
| Amounts payable within one year | 42/48 | €92,314 | €87,182 | -€5,133 | -5.6% |
| Trade debts | 44 | €229 | €948 | +€718 | +313% |
| Suppliers | 440/4 | €229 | €948 | +€718 | +313% |
| Taxes, remuneration and social security | 45 | €16,944 | €16,711 | -€233 | -1.4% |
| Taxes | 450/3 | €16,944 | €16,711 | -€233 | -1.4% |
| Other amounts payable | 47/48 | €75,141 | €69,523 | -€5,618 | -7.5% |
| Accrued charges and deferred income | 492/3 | - | €918 | +€918 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €165 | €165 | = | 0.0% |
| Other operating charges | 640/8 | €577 | €1,103 | +€525 | +91.0% |
| Gross operating margin | 9900 | €58,065 | €181,895 | +€123,830 | +213% |
| Operating profit (loss) | 9901 | €57,323 | €180,627 | +€123,305 | +215% |
| Financial income | 75/76B | €364 | €1,668 | +€1,304 | +359% |
| Recurring financial income | 75 | €364 | €1,668 | +€1,304 | +359% |
| Financial charges | 65/66B | €2,542 | €2,838 | +€295 | +11.6% |
| Recurring financial charges | 65 | €2,542 | €2,838 | +€295 | +11.6% |
| Profit (loss) for the period before taxes | 9903 | €55,144 | €179,458 | +€124,313 | +225% |
| Income taxes | 67/77 | €13,288 | €46,771 | +€33,482 | +252% |
| Profit (loss) for the period | 9904 | €41,856 | €132,687 | +€90,831 | +217% |
| Profit (loss) for the period to be appropriated | 9905 | €41,856 | €132,687 | +€90,831 | +217% |
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 3 November 2026 via checked.be.