PAPPAS & ASSOCIATES SPRL: what changed
PAPPAS & ASSOCIATES SPRL
Largest movements
- Receivables within one year -€95,235
down €95,235 (-33.7%), from €282,416 to €187,181
of which Trade receivables: -€90,694
- Cash -€45,530
down €45,530 (-60.4%), from €75,433 to €29,903
mainly Trade debts (-€146,513) and Contributions, distributions and other (-€113,865)
- Tangible fixed assets -€20,694
down €20,694 (-4.8%), from €432,987 to €412,293
of which Other tangible fixed assets: -€11,299
- Trade debts -€146,513
down €146,513 (-86.9%), from €168,689 to €22,176
- Reserves +€60,698
up €60,698 (+11.1%), from €547,931 to €608,629
of which Distributable reserves: +€60,698
- Tax, wage and social debts -€40,797
down €40,797 (-49.9%), from €81,748 to €40,951
- Other debts -€37,201
down €37,201 (-48.1%), from €77,269 to €40,068
- Gross operating margin +€54,573
up €54,573 (+25.7%), from €212,583 to €267,157
- Taxes +€23,628
up €23,628 (+37.2%), from €63,448 to €87,075
- Write-downs -€14,583
down €14,583 (-175%), from -€8,333 to -€22,917
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 | €895,738 | €733,442 | -€162,296 | -18.1% |
| Fixed assets | 21/28 | €433,267 | €412,573 | -€20,694 | -4.8% |
| Tangible fixed assets | 22/27 | €432,987 | €412,293 | -€20,694 | -4.8% |
| Land and buildings | 22 | €354,206 | €344,388 | -€9,818 | -2.8% |
| Plant, machinery and equipment | 23 | €4,012 | €1,291 | -€2,721 | -67.8% |
| Furniture and vehicles | 24 | €11,000 | €12,213 | +€1,213 | +11.0% |
| Other tangible fixed assets | 26 | €63,770 | €52,471 | -€11,299 | -17.7% |
| Assets under construction and advance payments | 27 | - | €1,931 | +€1,931 | |
| Financial fixed assets | 28 | €280 | €280 | = | 0.0% |
| Current assets | 29/58 | €462,471 | €320,868 | -€141,603 | -30.6% |
| Amounts receivable within one year | 40/41 | €282,416 | €187,181 | -€95,235 | -33.7% |
| Trade receivables | 40 | €256,100 | €165,406 | -€90,694 | -35.4% |
| Other amounts receivable | 41 | €26,316 | €21,775 | -€4,541 | -17.3% |
| Current investments | 50/53 | €100,400 | €100,778 | +€377 | +0.4% |
| Cash at bank and in hand | 54/58 | €75,433 | €29,903 | -€45,530 | -60.4% |
| Deferred charges and accrued income | 490/1 | €4,221 | €3,007 | -€1,214 | -28.8% |
| Total equity and liabilities | 10/49 | €895,738 | €733,442 | -€162,296 | -18.1% |
| Equity | 10/15 | €566,531 | €627,229 | +€60,698 | +10.7% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Contributions outside capital | 11 | €18,600 | €18,600 | = | 0.0% |
| Other | 1109/19 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €547,931 | €608,629 | +€60,698 | +11.1% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €546,071 | €606,769 | +€60,698 | +11.1% |
| Amounts payable | 17/49 | €329,207 | €106,213 | -€222,994 | -67.7% |
| Amounts payable within one year | 42/48 | €328,207 | €105,213 | -€222,994 | -67.9% |
| Trade debts | 44 | €168,689 | €22,176 | -€146,513 | -86.9% |
| Suppliers | 440/4 | €168,689 | €22,176 | -€146,513 | -86.9% |
| Advances received on contracts in progress | 46 | €500 | €2,017 | +€1,517 | +303% |
| Taxes, remuneration and social security | 45 | €81,748 | €40,951 | -€40,797 | -49.9% |
| Taxes | 450/3 | €81,748 | €40,951 | -€40,797 | -49.9% |
| Other amounts payable | 47/48 | €77,269 | €40,068 | -€37,201 | -48.1% |
| Accrued charges and deferred income | 492/3 | €1,000 | €1,000 | = | 0.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €25,970 | €26,104 | +€134 | +0.5% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | -€8,333 | -€22,917 | -€14,583 | -175% |
| Other operating charges | 640/8 | €2,315 | €1,725 | -€590 | -25.5% |
| Gross operating margin | 9900 | €212,583 | €267,157 | +€54,573 | +25.7% |
| Operating profit (loss) | 9901 | €192,632 | €262,244 | +€69,612 | +36.1% |
| Financial income | 75/76B | €306 | €540 | +€234 | +76.4% |
| Recurring financial income | 75 | €306 | €540 | +€234 | +76.4% |
| Financial charges | 65/66B | €911 | €1,146 | +€235 | +25.7% |
| Recurring financial charges | 65 | €911 | €1,146 | +€235 | +25.7% |
| Profit (loss) for the period before taxes | 9903 | €192,027 | €261,638 | +€69,612 | +36.3% |
| Income taxes | 67/77 | €63,448 | €87,075 | +€23,628 | +37.2% |
| Profit (loss) for the period | 9904 | €128,579 | €174,563 | +€45,984 | +35.8% |
| Profit (loss) for the period to be appropriated | 9905 | €128,579 | €174,563 | +€45,984 | +35.8% |
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.