PRAYON: what changed
Two fiscal 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
PRAYON
NACE 20.130, Manufacture of chemicals and chemical products
fiscal year 2024 against 2025filed annual accounts (NBB)
Net result for the year
-€14.9m
2024 · €3.5m-€18.3m
Equity
€202.2m
2024 · €217.1m-€14.9m
Cash
€49.1m
2024 · €37.4m+€11.7m
Balance sheet total
€861.8m
2024 · €834.5m+€27.3m
Largest movements
Assets
- Receivables within one year -€57.4m
down €57.4m (-27.5%), from €208.8m to €151.4m
of which Trade receivables: -€41.4m
- Tangible fixed assets +€42.2m
up €42.2m (+19.0%), from €222.1m to €264.3m
- Stocks and contracts +€29.9m
up €29.9m (+12.2%), from €245.3m to €275.3m
of which Stocks: +€16.1m
- Cash +€11.7m
up €11.7m (+31.2%), from €37.4m to €49.1m
mainly Short-term financial debts (+€83.5m) and Receivables within one year (+€57.4m)
Equity and liabilities
- Short-term financial debts +€83.5m
up €83.5m (+22.4%), from €373.1m to €456.6m
of which Credit institutions: +€97.1m
- Trade debts -€37.6m
down €37.6m (-22.9%), from €164.7m to €127.0m
- Profit (loss) carried forward -€13.6m
down €13.6m (-9.0%), from €150.2m to €136.7m
Income statement
- Turnover -€51.2m
down €51.2m (-5.5%), from €925.6m to €874.4m
- Financial charges +€15.1m
up €15.1m (+47.8%), from €31.6m to €46.6m
of which Financial charges: +€15.8m
- Services and other goods -€14.9m
down €14.9m (-7.2%), from €207.2m to €192.2m
- Financial income +€14.5m
up €14.5m (+49.2%), from €29.4m to €43.9m
of which Financial income: +€16.5m
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
€3.5m
Turnover
-€51.2m
Other operating income
+€5.5m
Goods and materials
+€7.5m
Services and other goods
+€14.9m
Staff costs
-€3.6m
Depreciation
-€4.3m
Write-downs
-€1.6m
Provisions
+€2.2m
Other operating charges
-€860,364
Other operating items
+€15.5m
Financial income
+€14.5m
Financial charges
-€15.1m
Taxes
-€1.8m
Result 2025
-€14.9m
Cash bridge derived
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
+€5.5m
Investment
-€72.3m
Financing
+€78.5m
Cash 2024
€37.4m
From operations (derived)
+€5.5m
Net result for the year
-€14.9m
Depreciation
+€32.9m
Stocks and contracts
-€29.9m
Receivables within one year
+€57.4m
Deferred charges and accrued income
-€3.7m
Provisions
-€974,865
Trade debts
-€37.6m
Tax, wage and social debts
-€69,329
Advances received
-€4.0m
Other debts
+€2.3m
Accrued charges and deferred income
+€4.0m
Investment (derived)
-€72.3m
Investment in fixed assets (net)
-€72.3m
Financing
+€78.5m
Debts after one year
-€1.6m
Current portion of long-term debt
-€3.3m
Short-term financial debts
+€83.5m
Contributions, distributions and other
-€38,400
Cash 2025
€49.1m
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €834,464,407 | €861,801,889 | +€27.3m | +3.3% |
| Formation expenses | 20 | €1,271,741 | €1,144,110 | -€127,631 | -10.0% |
| Fixed assets | 21/28 | €330,610,982 | €370,138,380 | +€39.5m | +12.0% |
| Intangible fixed assets | 21 | €22,978,576 | €21,180,583 | -€1.8m | -7.8% |
| Tangible fixed assets | 22/27 | €222,117,341 | €264,283,607 | +€42.2m | +19.0% |
| Land and buildings | 22 | €23,518,410 | €33,079,614 | +€9.6m | +40.7% |
| Plant, machinery and equipment | 23 | €121,928,872 | €142,594,953 | +€20.7m | +16.9% |
| Furniture and vehicles | 24 | €3,048,616 | €3,238,376 | +€189,761 | +6.2% |
| Leasing and similar rights | 25 | €15,811,837 | €8,140,825 | -€7.7m | -48.5% |
| Other tangible fixed assets | 26 | - | €0 | = | |
| Assets under construction and advance payments | 27 | €57,809,606 | €77,229,838 | +€19.4m | +33.6% |
| Financial fixed assets | 28 | €85,515,064 | €84,674,190 | -€840,875 | -1.0% |
| Affiliated companies | 280/1 | €83,063,573 | €82,303,566 | -€760,007 | -0.9% |
| Participating interests | 280 | €83,063,573 | €82,303,566 | -€760,007 | -0.9% |
| Amounts receivable | 281 | - | €0 | = | |
| Companies linked by participating interests | 282/3 | €2,430,095 | €2,349,228 | -€80,867 | -3.3% |
| Participating interests | 282 | €2,430,095 | €2,349,228 | -€80,867 | -3.3% |
| Amounts receivable | 283 | - | €0 | = | |
| Other financial fixed assets | 284/8 | €21,396 | €21,396 | = | 0.0% |
| Shares | 284 | €7,419 | €7,419 | = | 0.0% |
| Amounts receivable and cash guarantees | 285/8 | €13,977 | €13,977 | = | 0.0% |
| Current assets | 29/58 | €502,581,684 | €490,519,399 | -€12.1m | -2.4% |
| Amounts receivable after more than one year | 29 | - | €0 | = | |
| Trade receivables | 290 | - | €0 | = | |
| Other amounts receivable | 291 | - | €0 | = | |
| Stocks and contracts in progress | 3 | €245,349,630 | €275,285,937 | +€29.9m | +12.2% |
| Stocks | 30/36 | €239,307,267 | €255,450,183 | +€16.1m | +6.7% |
| Raw materials and consumables | 30/31 | €85,732,852 | €78,135,135 | -€7.6m | -8.9% |
| Work in progress | 32 | €9,519,359 | €9,474,360 | -€44,999 | -0.5% |
| Finished goods | 33 | €127,470,631 | €150,232,796 | +€22.8m | +17.9% |
| Goods purchased for resale | 34 | €16,584,426 | €17,607,892 | +€1.0m | +6.2% |
| Property held for sale | 35 | - | €0 | = | |
| Advance payments | 36 | - | €0 | = | |
| Contracts in progress | 37 | €6,042,363 | €19,835,754 | +€13.8m | +228.3% |
| Amounts receivable within one year | 40/41 | €208,784,266 | €151,372,092 | -€57.4m | -27.5% |
| Trade receivables | 40 | €175,703,077 | €134,342,004 | -€41.4m | -23.5% |
| Other amounts receivable | 41 | €33,081,189 | €17,030,088 | -€16.1m | -48.5% |
| Current investments | 50/53 | €9,416,573 | €9,416,573 | = | 0.0% |
| Own shares | 50 | €9,416,573 | €9,416,573 | = | 0.0% |
| Other investments | 51/53 | - | €0 | = | |
| Cash at bank and in hand | 54/58 | €37,433,557 | €49,127,381 | +€11.7m | +31.2% |
| Deferred charges and accrued income | 490/1 | €1,597,658 | €5,317,415 | +€3.7m | +232.8% |
| Total equity and liabilities | 10/49 | €834,464,407 | €861,801,889 | +€27.3m | +3.3% |
| Equity | 10/15 | €217,097,704 | €202,198,968 | -€14.9m | -6.9% |
| Contributions | 10/11 | €49,800,000 | €49,800,000 | = | 0.0% |
| Capital | 10 | €49,800,000 | €49,800,000 | = | 0.0% |
| Issued capital | 100 | €49,800,000 | €49,800,000 | = | 0.0% |
| Reserves | 13 | €16,996,736 | €15,698,049 | -€1.3m | -7.6% |
| Non-distributable reserves | 130/1 | €14,421,233 | €14,421,233 | = | 0.0% |
| Legal reserve | 130 | €4,980,000 | €4,980,000 | = | 0.0% |
| Own shares acquired | 1312 | €9,416,573 | €9,416,573 | = | 0.0% |
| Other | 1319 | €24,660 | €24,660 | = | 0.0% |
| Tax-exempt reserves | 132 | €2,088,353 | €789,666 | -€1.3m | -62.2% |
| Distributable reserves | 133 | €487,149 | €487,149 | = | 0.0% |
| Profit (loss) carried forward | 14 | €150,223,617 | €136,661,968 | -€13.6m | -9.0% |
| Investment grants | 15 | €77,351 | €38,951 | -€38,400 | -49.6% |
| Provisions and deferred taxes | 16 | €7,366,301 | €6,391,437 | -€974,865 | -13.2% |
| Provisions for liabilities and charges | 160/5 | €7,366,301 | €6,391,437 | -€974,865 | -13.2% |
| Pensions and similar obligations | 160 | €6,536,642 | €5,913,769 | -€622,873 | -9.5% |
| Other liabilities and charges | 164/5 | €829,660 | €477,668 | -€351,992 | -42.4% |
| Amounts payable | 17/49 | €610,000,402 | €653,211,485 | +€43.2m | +7.1% |
| Amounts payable after more than one year | 17 | €11,197,974 | €9,555,766 | -€1.6m | -14.7% |
| Financial debts | 170/4 | €11,197,974 | €9,555,766 | -€1.6m | -14.7% |
| Subordinated loans | 170 | €6,750,000 | €6,750,000 | = | 0.0% |
| Leasing and similar obligations | 172 | €4,447,974 | €2,355,766 | -€2.1m | -47.0% |
| Other loans | 174 | - | €450,000 | +€450,000 | |
| Amounts payable within one year | 42/48 | €598,379,334 | €639,251,974 | +€40.9m | +6.8% |
| Current portion of amounts payable after more than one year | 42 | €5,557,377 | €2,271,788 | -€3.3m | -59.1% |
| Financial debts | 43 | €373,126,041 | €456,612,479 | +€83.5m | +22.4% |
| Credit institutions | 430/8 | €223,007,830 | €320,086,833 | +€97.1m | +43.5% |
| Other loans | 439 | €150,118,211 | €136,525,646 | -€13.6m | -9.1% |
| Trade debts | 44 | €164,669,563 | €127,038,879 | -€37.6m | -22.9% |
| Suppliers | 440/4 | €164,669,563 | €127,038,879 | -€37.6m | -22.9% |
| Advances received on contracts in progress | 46 | €9,329,283 | €5,374,739 | -€4.0m | -42.4% |
| Taxes, remuneration and social security | 45 | €30,561,493 | €30,492,164 | -€69,329 | -0.2% |
| Taxes | 450/3 | €3,329,456 | €2,753,163 | -€576,293 | -17.3% |
| Remuneration and social security | 454/9 | €27,232,037 | €27,739,001 | +€506,964 | +1.9% |
| Other amounts payable | 47/48 | €15,135,577 | €17,461,925 | +€2.3m | +15.4% |
| Accrued charges and deferred income | 492/3 | €423,094 | €4,403,745 | +€4.0m | +940.8% |
| Operating income | 70/76A | €970,138,392 | €940,217,880 | -€29.9m | -3.1% |
| Turnover | 70 | €925,631,617 | €874,446,322 | -€51.2m | -5.5% |
| Change in stocks of work in progress, finished goods and contracts in progress | 71 | €20,930,837 | €38,145,557 | +€17.2m | +82.2% |
| Own construction capitalised | 72 | €14,253,588 | €12,758,417 | -€1.5m | -10.5% |
| Other operating income | 74 | €9,322,351 | €14,867,583 | +€5.5m | +59.5% |
| Operating charges | 60/66A | €965,629,885 | €951,611,298 | -€14.0m | -1.5% |
| Goods for resale, raw materials and consumables | 60 | €599,374,075 | €591,877,578 | -€7.5m | -1.3% |
| Purchases | 600/8 | €607,046,787 | €585,559,433 | -€21.5m | -3.5% |
| Change in stocks: decrease (increase) | 609 | -€7,672,712 | €6,318,144 | +€14.0m | |
| Services and other goods | 61 | €207,167,025 | €192,226,173 | -€14.9m | -7.2% |
| Remuneration, social security and pensions | 62 | €124,779,264 | €128,354,093 | +€3.6m | +2.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €28,616,604 | €32,946,302 | +€4.3m | +15.1% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €383,488 | €1,988,152 | +€1.6m | +418.4% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | €1,223,159 | -€974,865 | -€2.2m | |
| Other operating charges | 640/8 | €3,947,862 | €4,808,226 | +€860,364 | +21.8% |
| Non-recurring operating charges | 66A | €138,408 | €385,639 | +€247,232 | +178.6% |
| Operating profit (loss) | 9901 | €4,508,507 | -€11,393,418 | -€15.9m | |
| Financial income | 75/76B | €29,437,853 | €43,909,214 | +€14.5m | +49.2% |
| Recurring financial income | 75 | €27,399,262 | €43,909,214 | +€16.5m | +60.3% |
| Income from financial fixed assets | 750 | €12,184,386 | €22,518,811 | +€10.3m | +84.8% |
| Income from current assets | 751 | €2,874,486 | €1,646,220 | -€1.2m | -42.7% |
| Other financial income | 752/9 | €12,340,389 | €19,744,183 | +€7.4m | +60.0% |
| Non-recurring financial income | 76B | €2,038,591 | €0 | -€2.0m | -100.0% |
| Financial charges | 65/66B | €31,552,601 | €46,642,378 | +€15.1m | +47.8% |
| Recurring financial charges | 65 | €30,030,824 | €45,801,504 | +€15.8m | +52.5% |
| Debt charges | 650 | €15,558,184 | €15,364,398 | -€193,786 | -1.2% |
| Other financial charges | 652/9 | €14,472,640 | €30,437,106 | +€16.0m | +110.3% |
| Non-recurring financial charges | 66B | €1,521,777 | €840,875 | -€680,903 | -44.7% |
| Profit (loss) for the period before taxes | 9903 | €2,393,759 | -€14,126,582 | -€16.5m | |
| Income taxes | 67/77 | -€1,063,680 | €733,754 | +€1.8m | |
| Taxes | 670/3 | €1,036,320 | €756,054 | -€280,266 | -27.0% |
| Tax adjustments and reversals of tax provisions | 77 | €2,100,000 | €22,300 | -€2.1m | -98.9% |
| Profit (loss) for the period | 9904 | €3,457,439 | -€14,860,336 | -€18.3m | |
| Transfer from tax-exempt reserves | 789 | €595,227 | €1,546,601 | +€951,375 | +159.8% |
| Transfer to tax-exempt reserves | 689 | €832,179 | €247,915 | -€584,265 | -70.2% |
| Profit (loss) for the period to be appropriated | 9905 | €3,220,486 | -€13,561,649 | -€16.8m |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 3 October 2026 via checked.be.