Remco Solutions: 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.
Remco Solutions
Largest movements
- Current investments +€12,423
up €12,423 (+31.4%), from €39,568 to €51,991
- Tangible fixed assets -€3,704
down €3,704 (-37.4%), from €9,908 to €6,205
of which Furniture and vehicles: -€2,215
- Cash +€1,819
up €1,819 (+3.9%), from €46,071 to €47,890
mainly Net result for the year (+€13,580) and Trade debts (+€4,259)
- Profit (loss) carried forward +€13,580
new in 2025: €13,580
- Tax, wage and social debts -€7,038
down €7,038 (-42.2%), from €16,674 to €9,637
- Trade debts +€4,259
up €4,259 (+966.4%), from €441 to €4,700
- Gross operating margin +€4,874
up €4,874 (+25.5%), from €19,143 to €24,017
- Taxes +€1,898
up €1,898 (+78.7%), from €2,413 to €4,311
- Financial charges -€1,463
down €1,463 (-24.3%), from €6,019 to €4,556
- Depreciation +€373
up €373 (+28.0%), from €1,334 to €1,707
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.
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.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €113,968 | €124,234 | +€10,266 | +9.0% |
| Fixed assets | 21/28 | €9,908 | €6,205 | -€3,704 | -37.4% |
| Tangible fixed assets | 22/27 | €9,908 | €6,205 | -€3,704 | -37.4% |
| Land and buildings | 22 | €4,049 | €3,220 | -€829 | -20.5% |
| Plant, machinery and equipment | 23 | €2,937 | €2,278 | -€660 | -22.5% |
| Furniture and vehicles | 24 | €2,922 | €707 | -€2,215 | -75.8% |
| Current assets | 29/58 | €104,060 | €118,029 | +€13,969 | +13.4% |
| Amounts receivable within one year | 40/41 | €12,648 | €13,573 | +€925 | +7.3% |
| Trade receivables | 40 | €12,648 | €13,310 | +€662 | +5.2% |
| Other amounts receivable | 41 | - | €263 | +€263 | |
| Current investments | 50/53 | €39,568 | €51,991 | +€12,423 | +31.4% |
| Cash at bank and in hand | 54/58 | €46,071 | €47,890 | +€1,819 | +3.9% |
| Deferred charges and accrued income | 490/1 | €5,772 | €4,574 | -€1,198 | -20.8% |
| Total equity and liabilities | 10/49 | €113,968 | €124,234 | +€10,266 | +9.0% |
| Equity | 10/15 | €96,317 | €109,897 | +€13,580 | +14.1% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Reserves | 13 | €94,317 | €94,317 | = | 0.0% |
| Distributable reserves | 133 | €94,317 | €94,317 | = | 0.0% |
| Profit (loss) carried forward | 14 | - | €13,580 | +€13,580 | |
| Amounts payable | 17/49 | €17,651 | €14,337 | -€3,314 | -18.8% |
| Amounts payable within one year | 42/48 | €17,651 | €14,337 | -€3,314 | -18.8% |
| Trade debts | 44 | €441 | €4,700 | +€4,259 | +966.4% |
| Suppliers | 440/4 | €441 | €4,700 | +€4,259 | +966.4% |
| Taxes, remuneration and social security | 45 | €16,674 | €9,637 | -€7,038 | -42.2% |
| Taxes | 450/3 | €16,674 | €9,637 | -€7,038 | -42.2% |
| Other amounts payable | 47/48 | €536 | €0 | -€536 | -100.0% |
| Non-recurring operating income | 76A | - | €152 | +€152 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,334 | €1,707 | +€373 | +28.0% |
| Other operating charges | 640/8 | €686 | €691 | +€5 | +0.8% |
| Gross operating margin | 9900 | €19,143 | €24,017 | +€4,874 | +25.5% |
| Operating profit (loss) | 9901 | €17,123 | €21,619 | +€4,495 | +26.3% |
| Financial income | 75/76B | €784 | €828 | +€44 | +5.6% |
| Recurring financial income | 75 | €784 | €828 | +€44 | +5.6% |
| Financial charges | 65/66B | €6,019 | €4,556 | -€1,463 | -24.3% |
| Recurring financial charges | 65 | €6,019 | €4,556 | -€1,463 | -24.3% |
| Profit (loss) for the period before taxes | 9903 | €11,888 | €17,891 | +€6,002 | +50.5% |
| Income taxes | 67/77 | €2,413 | €4,311 | +€1,898 | +78.7% |
| Profit (loss) for the period | 9904 | €9,475 | €13,580 | +€4,105 | +43.3% |
| Profit (loss) for the period to be appropriated | 9905 | €9,475 | €13,580 | +€4,105 | +43.3% |
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.