JOHN COCKERILL: 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
JOHN COCKERILL
NACE 25.210, Manufacture of fabricated metal products, except machinery and equipment
financial year 2025 compared with 2024filed annual accounts (NBB)
Net result for the year
€18.4m
2024 · -€39.4m+€57.7m
Equity
€296.6m
2024 · €278.3m+€18.3m
Cash
€24.0m
2024 · €2.9m+€21.2m
Balance sheet total
€851.9m
2024 · €810.5m+€41.4m
Largest movements
Assets
- Financial fixed assets +€154.2m
up €154.2m (+31.2%), from €494.9m to €649.1m
of which Affiliated companies: +€145.8m
- Receivables within one year -€98.8m
down €98.8m (-43.9%), from €225.1m to €126.3m
of which Trade receivables: -€49.7m
- Current investments -€44.4m
down €44.4m (-81.1%), from €54.8m to €10.3m
- Cash +€21.2m
up €21.2m (+734%), from €2.9m to €24.0m
mainly Receivables within one year (+€98.8m) and Debts after one year (+€74.4m)
- Tangible fixed assets +€11.5m
up €11.5m (+95.9%), from €12.0m to €23.5m
of which Land and buildings: +€13.5m
Equity and liabilities
- Debts after one year +€74.4m
up €74.4m (+41.7%), from €178.3m to €252.7m
of which Financial debts: +€74.4m
- Trade debts -€38.4m
down €38.4m (-36.4%), from €105.6m to €67.2m
- Advances received -€28.3m
down €28.3m (-41.1%), from €68.8m to €40.5m
- Short-term financial debts +€25.1m
up €25.1m (+83.5%), from €30.0m to €55.1m
- Other debts -€20.4m
down €20.4m (-23.3%), from €87.4m to €67.0m
Income statement
- Turnover -€39.6m
down €39.6m (-12.7%), from €311.6m to €272.0m
- Goods and materials -€19.9m
down €19.9m (-9.8%), from €203.7m to €183.8m
of which Purchases: -€19.6m
- Financial income +€19.4m
up €19.4m (+99.8%), from €19.4m to €38.8m
of which Financial income: +€17.3m
- Other operating income +€13.3m
up €13.3m (+23.1%), from €57.3m to €70.6m
- Staff costs -€12.3m
down €12.3m (-15.1%), from €81.7m to €69.4m
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
-€39.4m
Turnover
-€39.6m
Other operating income
+€13.3m
Goods and materials
+€19.9m
Services and other goods
-€6.6m
Staff costs
+€12.3m
Depreciation
+€1.0m
Write-downs
+€11.0m
Provisions
+€10.3m
Other operating charges
-€3.5m
Other operating items
+€26.7m
Financial income
+€19.4m
Financial charges
-€2.9m
Taxes
-€3.6m
Result 2025
€18.4m
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
+€31.9m
Investment
-€125.6m
Financing
+€114.8m
Cash 2024
€2.9m
From operations (derived)
+€31.9m
Net result for the year
+€18.4m
Depreciation
+€4.0m
Stocks and contracts
+€2.1m
Receivables within one year
+€98.8m
Deferred charges and accrued income
+€477,620
Provisions
-€8.8m
Trade debts
-€38.4m
Tax, wage and social debts
-€1.7m
Advances received
-€28.3m
Other debts
-€20.4m
Accrued charges and deferred income
+€5.7m
Investment (derived)
-€125.6m
Investment in fixed assets (net)
-€170.0m
Current investments
+€44.4m
Financing
+€114.8m
Debts after one year
+€74.4m
Current portion of long-term debt
+€15.4m
Short-term financial debts
+€25.1m
Contributions, distributions and other
-€25,787
Cash 2025
€24.0m
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €810,545,494 | €851,913,731 | +€41.4m | +5.1% |
| Fixed assets | 21/28 | €511,292,292 | €677,283,548 | +€166.0m | +32.5% |
| Intangible fixed assets | 21 | €4,363,606 | €4,680,146 | +€316,540 | +7.3% |
| Tangible fixed assets | 22/27 | €11,986,284 | €23,479,379 | +€11.5m | +95.9% |
| Land and buildings | 22 | €2,554,771 | €16,078,110 | +€13.5m | +529% |
| Plant, machinery and equipment | 23 | €7,124,937 | €5,447,342 | -€1.7m | -23.5% |
| Furniture and vehicles | 24 | €2,043,668 | €1,562,900 | -€480,769 | -23.5% |
| Other tangible fixed assets | 26 | €59,321 | €59,321 | = | 0.0% |
| Assets under construction and advance payments | 27 | €203,587 | €331,707 | +€128,120 | +62.9% |
| Financial fixed assets | 28 | €494,942,402 | €649,124,022 | +€154.2m | +31.2% |
| Affiliated companies | 280/1 | €407,308,204 | €553,076,802 | +€145.8m | +35.8% |
| Participating interests | 280 | €406,253,892 | €553,076,802 | +€146.8m | +36.1% |
| Amounts receivable | 281 | €1,054,312 | - | -€1.1m | |
| Companies linked by participating interests | 282/3 | €80,566,000 | €90,816,001 | +€10.3m | +12.7% |
| Participating interests | 282 | €40,566,000 | €50,566,001 | +€10.0m | +24.7% |
| Amounts receivable | 283 | €40,000,000 | €40,250,000 | +€250,000 | +0.6% |
| Other financial fixed assets | 284/8 | €7,068,198 | €5,231,219 | -€1.8m | -26.0% |
| Shares | 284 | €2,457,552 | €5,148,538 | +€2.7m | +109% |
| Amounts receivable and cash guarantees | 285/8 | €4,610,646 | €82,681 | -€4.5m | -98.2% |
| Current assets | 29/58 | €299,253,202 | €174,630,183 | -€124.6m | -41.6% |
| Stocks and contracts in progress | 3 | €12,365,591 | €10,279,007 | -€2.1m | -16.9% |
| Stocks | 30/36 | €639,245 | €478,759 | -€160,486 | -25.1% |
| Raw materials and consumables | 30/31 | €116,104 | €86,386 | -€29,718 | -25.6% |
| Goods purchased for resale | 34 | €523,141 | €392,373 | -€130,768 | -25.0% |
| Contracts in progress | 37 | €11,726,346 | €9,800,248 | -€1.9m | -16.4% |
| Amounts receivable within one year | 40/41 | €225,134,561 | €126,337,946 | -€98.8m | -43.9% |
| Trade receivables | 40 | €135,823,713 | €86,083,318 | -€49.7m | -36.6% |
| Other amounts receivable | 41 | €89,310,847 | €40,254,627 | -€49.1m | -54.9% |
| Current investments | 50/53 | €54,760,269 | €10,340,000 | -€44.4m | -81.1% |
| Other investments | 51/53 | €54,760,269 | €10,340,000 | -€44.4m | -81.1% |
| Cash at bank and in hand | 54/58 | €2,882,605 | €24,040,673 | +€21.2m | +734% |
| Deferred charges and accrued income | 490/1 | €4,110,177 | €3,632,557 | -€477,620 | -11.6% |
| Total equity and liabilities | 10/49 | €810,545,494 | €851,913,731 | +€41.4m | +5.1% |
| Equity | 10/15 | €278,268,206 | €296,617,349 | +€18.3m | +6.6% |
| Contributions | 10/11 | €37,330,912 | €37,330,912 | = | 0.0% |
| Capital | 10 | €37,330,912 | €37,330,912 | = | 0.0% |
| Issued capital | 100 | €37,330,912 | €37,330,912 | = | 0.0% |
| Reserves | 13 | €4,265,904 | €4,265,904 | = | 0.0% |
| Non-distributable reserves | 130/1 | €3,733,091 | €3,733,091 | = | 0.0% |
| Legal reserve | 130 | €3,733,091 | €3,733,091 | = | 0.0% |
| Distributable reserves | 133 | €532,813 | €532,813 | = | 0.0% |
| Profit (loss) carried forward | 14 | €235,899,621 | €254,274,551 | +€18.4m | +7.8% |
| Investment grants | 15 | €771,769 | €745,982 | -€25,787 | -3.3% |
| Provisions and deferred taxes | 16 | €39,052,552 | €30,230,688 | -€8.8m | -22.6% |
| Provisions for liabilities and charges | 160/5 | €39,052,552 | €30,230,688 | -€8.8m | -22.6% |
| Pensions and similar obligations | 160 | €4,009,840 | €3,388,104 | -€621,736 | -15.5% |
| Other liabilities and charges | 164/5 | €35,042,712 | €26,842,584 | -€8.2m | -23.4% |
| Amounts payable | 17/49 | €493,224,736 | €525,065,693 | +€31.8m | +6.5% |
| Amounts payable after more than one year | 17 | €178,279,033 | €252,683,009 | +€74.4m | +41.7% |
| Financial debts | 170/4 | €178,079,559 | €252,485,660 | +€74.4m | +41.8% |
| Subordinated loans | 170 | - | €31,084,932 | +€31.1m | |
| Credit institutions | 173 | €2,079,559 | €22,372,392 | +€20.3m | +976% |
| Other loans | 174 | €176,000,000 | €199,028,337 | +€23.0m | +13.1% |
| Other amounts payable | 178/9 | €199,474 | €197,349 | -€2,125 | -1.1% |
| Amounts payable within one year | 42/48 | €313,536,474 | €265,225,328 | -€48.3m | -15.4% |
| Current portion of amounts payable after more than one year | 42 | €999,303 | €16,394,709 | +€15.4m | +1,541% |
| Financial debts | 43 | €30,000,000 | €55,060,484 | +€25.1m | +83.5% |
| Credit institutions | 430/8 | €30,000,000 | €55,060,484 | +€25.1m | +83.5% |
| Trade debts | 44 | €105,643,395 | €67,208,978 | -€38.4m | -36.4% |
| Suppliers | 440/4 | €105,643,395 | €67,208,978 | -€38.4m | -36.4% |
| Advances received on contracts in progress | 46 | €68,784,761 | €40,481,305 | -€28.3m | -41.1% |
| Taxes, remuneration and social security | 45 | €20,758,888 | €19,098,879 | -€1.7m | -8.0% |
| Taxes | 450/3 | €1,446,843 | €3,799,958 | +€2.4m | +163% |
| Remuneration and social security | 454/9 | €19,312,044 | €15,298,921 | -€4.0m | -20.8% |
| Other amounts payable | 47/48 | €87,350,127 | €66,980,974 | -€20.4m | -23.3% |
| Accrued charges and deferred income | 492/3 | €1,409,229 | €7,157,355 | +€5.7m | +408% |
| Operating income | 70/76A | €374,860,296 | €372,195,826 | -€2.7m | -0.7% |
| Turnover | 70 | €311,600,460 | €272,009,985 | -€39.6m | -12.7% |
| Change in stocks of work in progress, finished goods and contracts in progress | 71 | €4,681,955 | -€1,624,375 | -€6.3m | |
| Own construction capitalised | 72 | €1,186,371 | €1,654,354 | +€467,983 | +39.4% |
| Other operating income | 74 | €57,304,212 | €70,568,600 | +€13.3m | +23.1% |
| Non-recurring operating income | 76A | €87,300 | €29,587,262 | +€29.5m | +33,792% |
| Operating charges | 60/66A | €393,806,952 | €346,185,214 | -€47.6m | -12.1% |
| Goods for resale, raw materials and consumables | 60 | €203,688,224 | €183,799,061 | -€19.9m | -9.8% |
| Purchases | 600/8 | €203,298,228 | €183,722,645 | -€19.6m | -9.6% |
| Change in stocks: decrease (increase) | 609 | €389,997 | €76,417 | -€313,580 | -80.4% |
| Services and other goods | 61 | €86,886,849 | €93,439,973 | +€6.6m | +7.5% |
| Remuneration, social security and pensions | 62 | €81,731,516 | €69,387,192 | -€12.3m | -15.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,024,058 | €4,003,585 | -€1.0m | -20.3% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €6,641,889 | -€4,406,718 | -€11.0m | |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | €4,622,060 | -€5,699,186 | -€10.3m | |
| Other operating charges | 640/8 | €2,036,909 | €5,539,576 | +€3.5m | +172% |
| Non-recurring operating charges | 66A | €3,175,447 | €121,731 | -€3.1m | -96.2% |
| Operating profit (loss) | 9901 | -€18,946,656 | €26,010,612 | +€45.0m | |
| Financial income | 75/76B | €19,399,800 | €38,751,425 | +€19.4m | +99.8% |
| Recurring financial income | 75 | €12,487,511 | €29,743,402 | +€17.3m | +138% |
| Income from financial fixed assets | 750 | €1,323,697 | €20,074,691 | +€18.8m | +1,417% |
| Income from current assets | 751 | €8,737,525 | €6,530,164 | -€2.2m | -25.3% |
| Other financial income | 752/9 | €2,426,290 | €3,138,547 | +€712,257 | +29.4% |
| Non-recurring financial income | 76B | €6,912,289 | €9,008,023 | +€2.1m | +30.3% |
| Financial charges | 65/66B | €41,040,118 | €43,967,548 | +€2.9m | +7.1% |
| Recurring financial charges | 65 | €20,722,231 | €43,657,985 | +€22.9m | +111% |
| Debt charges | 650 | €12,500,301 | €15,613,577 | +€3.1m | +24.9% |
| Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals) | 651 | -€18,915,421 | €13,422,100 | +€32.3m | |
| Other financial charges | 652/9 | €27,137,351 | €14,622,309 | -€12.5m | -46.1% |
| Non-recurring financial charges | 66B | €20,317,887 | €309,563 | -€20.0m | -98.5% |
| Profit (loss) for the period before taxes | 9903 | -€40,586,974 | €20,794,488 | +€61.4m | |
| Income taxes | 67/77 | -€1,225,802 | €2,419,558 | +€3.6m | |
| Taxes | 670/3 | €312,346 | €2,632,943 | +€2.3m | +743% |
| Tax adjustments and reversals of tax provisions | 77 | €1,538,148 | €213,385 | -€1.3m | -86.1% |
| Profit (loss) for the period | 9904 | -€39,361,172 | €18,374,930 | +€57.7m | |
| Profit (loss) for the period to be appropriated | 9905 | -€39,361,172 | €18,374,930 | +€57.7m |
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 15 October 2026 via checked.be.