S.E.I’MO: 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.
S.E.I’MO
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€30,300
up €30,300 (+15.2%), from €199,805 to €230,105
- Debts after one year -€24,841
down €24,841 (-20.7%), from €119,894 to €95,053
- Profit (loss) carried forward -€3,669
down €3,669 (-24.5%), from -€14,989 to -€18,658
- Gross operating margin -€444
down €444 (-27.0%), from -€1,643 to -€2,087
- Financial charges -€220
down €220 (-12.7%), from €1,730 to €1,510
- Depreciation -€142
down €142 (-66.6%), from €213 to €71
- Other operating charges -€21
no longer reported in 2024 (was €21)
From the 2023 result to the 2024 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 2023 and 2024 balance sheets and the 2024 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €348,936 | €349,942 | +€1,006 | +0.3% |
| Formation expenses | 20 | €71 | - | -€71 | |
| Fixed assets | 21/28 | €348,782 | €348,782 | +€0 | 0.0% |
| Tangible fixed assets | 22/27 | €348,782 | €348,782 | +€0 | 0.0% |
| Land and buildings | 22 | €286,370 | €286,370 | -€0 | 0.0% |
| Assets under construction and advance payments | 27 | €62,413 | €62,413 | -€0 | 0.0% |
| Current assets | 29/58 | €83 | €1,159 | +€1,076 | +1296.8% |
| Amounts receivable within one year | 40/41 | - | €800 | +€800 | |
| Trade receivables | 40 | - | €800 | +€800 | |
| Cash at bank and in hand | 54/58 | €83 | €359 | +€276 | +333.0% |
| Total equity and liabilities | 10/49 | €348,936 | €349,942 | +€1,006 | +0.3% |
| Equity | 10/15 | €3,611 | -€58 | -€3,669 | |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€14,989 | -€18,658 | -€3,669 | -24.5% |
| Amounts payable | 17/49 | €345,325 | €349,999 | +€4,674 | +1.4% |
| Amounts payable after more than one year | 17 | €119,894 | €95,053 | -€24,841 | -20.7% |
| Financial debts | 170/4 | €119,894 | €95,053 | -€24,841 | -20.7% |
| Amounts payable within one year | 42/48 | €225,431 | €254,947 | +€29,516 | +13.1% |
| Current portion of amounts payable after more than one year | 42 | €24,632 | €24,842 | +€210 | +0.9% |
| Trade debts | 44 | €994 | - | -€994 | |
| Suppliers | 440/4 | €994 | - | -€994 | |
| Other amounts payable | 47/48 | €199,805 | €230,105 | +€30,300 | +15.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €213 | €71 | -€142 | -66.6% |
| Other operating charges | 640/8 | €21 | - | -€21 | |
| Gross operating margin | 9900 | -€1,643 | -€2,087 | -€444 | -27.0% |
| Operating profit (loss) | 9901 | -€1,877 | -€2,158 | -€281 | -15.0% |
| Financial charges | 65/66B | €1,730 | €1,510 | -€220 | -12.7% |
| Recurring financial charges | 65 | €1,730 | €1,510 | -€220 | -12.7% |
| Profit (loss) for the period before taxes | 9903 | -€3,608 | -€3,669 | -€61 | -1.7% |
| Profit (loss) for the period | 9904 | -€3,608 | -€3,669 | -€61 | -1.7% |
| Profit (loss) for the period to be appropriated | 9905 | -€3,608 | -€3,669 | -€61 | -1.7% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2023 and 31 December 2024. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 29 September 2026 via checked.be.