SAVACO: 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
SAVACO
NACE 62.200, Computer consultancy and computer facilities management
fiscal year 2024 against 2025filed annual accounts (NBB)
Net result for the year
€1.9m
2024 · -€3.6m+€5.5m
Equity
€8.3m
2024 · €6.4m+€1.9m
Cash
€3.0m
2024 · €2.2m+€731,765
Balance sheet total
€53.8m
2024 · €45.3m+€8.5m
Largest movements
Assets
- Financial fixed assets -€15.3m
down €15.3m (-84.9%), from €18.0m to €2.7m
of which Affiliated companies: -€15.3m
- Intangible fixed assets +€13.9m
up €13.9m (+462.0%), from €3.0m to €16.9m
- Receivables within one year +€7.5m
up €7.5m (+71.4%), from €10.5m to €18.0m
of which Trade receivables: +€7.8m
- Deferred charges and accrued income +€4.6m
up €4.6m (+63.5%), from €7.3m to €12.0m
- Tangible fixed assets -€2.7m
down €2.7m (-67.9%), from €3.9m to €1.3m
of which Land and buildings: -€1.8m
Equity and liabilities
- Debts after one year -€7.0m
down €7.0m (-61.8%), from €11.3m to €4.3m
- Accrued charges and deferred income +€4.6m
up €4.6m (+46.2%), from €10.1m to €14.7m
- Tax, wage and social debts +€3.7m
up €3.7m (+89.3%), from €4.2m to €7.9m
of which Taxes: +€2.9m
- Current portion of long-term debt +€3.0m
up €3.0m (+177.8%), from €1.7m to €4.7m
- Trade debts +€3.0m
up €3.0m (+29.3%), from €10.1m to €13.1m
Income statement
- Turnover +€12.3m
up €12.3m (+22.6%), from €54.5m to €66.9m
- Staff costs +€5.5m
up €5.5m (+31.0%), from €17.9m to €23.4m
- Goods and materials +€4.0m
up €4.0m (+15.6%), from €25.8m to €29.8m
of which Purchases: +€3.7m
- Financial charges -€3.2m
down €3.2m (-76.8%), from €4.2m to €969,104
of which Non-recurring financial charges: -€3.0m
- Depreciation +€1.8m
up €1.8m (+162.1%), from €1.1m to €2.9m
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
-€3.6m
Turnover
+€12.3m
Other operating income
+€51,306
Goods and materials
-€4.0m
Services and other goods
-€1.2m
Staff costs
-€5.5m
Depreciation
-€1.8m
Write-downs
-€66,926
Provisions
+€1,700
Other operating charges
-€173,507
Other operating items
+€3.9m
Financial income
+€210,622
Financial charges
+€3.2m
Taxes
-€1.6m
Deferred taxes and other
+€128,847
Result 2025
€1.9m
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
+€3.4m
Investment
+€1.3m
Financing
-€4.0m
Cash 2024
€2.2m
From operations (derived)
+€3.4m
Net result for the year
+€1.9m
Depreciation
+€2.9m
Stocks and contracts
+€277,100
Receivables within one year
-€7.5m
Deferred charges and accrued income
-€4.6m
Provisions
-€137,632
Trade debts
+€3.0m
Tax, wage and social debts
+€3.7m
Advances received
-€27,766
Other debts
-€691,359
Accrued charges and deferred income
+€4.6m
Investment (derived)
+€1.3m
Investment in fixed assets (net)
+€1.3m
Financing
-€4.0m
Debts after one year
-€7.0m
Current portion of long-term debt
+€3.0m
Cash 2025
€3.0m
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €45,344,788 | €53,827,653 | +€8.5m | +18.7% |
| Fixed assets | 21/28 | €24,947,102 | €20,834,433 | -€4.1m | -16.5% |
| Intangible fixed assets | 21 | €2,998,431 | €16,852,480 | +€13.9m | +462.0% |
| Tangible fixed assets | 22/27 | €3,939,414 | €1,263,495 | -€2.7m | -67.9% |
| Land and buildings | 22 | €1,852,451 | €10,253 | -€1.8m | -99.4% |
| Plant, machinery and equipment | 23 | €920,975 | €832,395 | -€88,580 | -9.6% |
| Furniture and vehicles | 24 | €41,756 | €189,201 | +€147,446 | +353.1% |
| Other tangible fixed assets | 26 | €120,587 | €231,646 | +€111,059 | +92.1% |
| Assets under construction and advance payments | 27 | €1,003,647 | - | -€1.0m | |
| Financial fixed assets | 28 | €18,009,256 | €2,718,458 | -€15.3m | -84.9% |
| Affiliated companies | 280/1 | €17,942,645 | €2,619,610 | -€15.3m | -85.4% |
| Participating interests | 280 | €17,942,645 | - | -€17.9m | |
| Amounts receivable | 281 | - | €2,619,610 | +€2.6m | |
| Companies linked by participating interests | 282/3 | €12,720 | €12,720 | = | 0.0% |
| Participating interests | 282 | €12,720 | €12,720 | = | 0.0% |
| Other financial fixed assets | 284/8 | €53,892 | €86,128 | +€32,236 | +59.8% |
| Shares | 284 | €496 | €496 | = | 0.0% |
| Amounts receivable and cash guarantees | 285/8 | €53,396 | €85,632 | +€32,236 | +60.4% |
| Current assets | 29/58 | €20,397,686 | €32,993,220 | +€12.6m | +61.7% |
| Stocks and contracts in progress | 3 | €349,943 | €72,843 | -€277,100 | -79.2% |
| Stocks | 30/36 | €349,943 | €72,843 | -€277,100 | -79.2% |
| Goods purchased for resale | 34 | €349,943 | €72,843 | -€277,100 | -79.2% |
| Amounts receivable within one year | 40/41 | €10,490,641 | €17,982,695 | +€7.5m | +71.4% |
| Trade receivables | 40 | €10,168,524 | €17,955,272 | +€7.8m | +76.6% |
| Other amounts receivable | 41 | €322,117 | €27,423 | -€294,695 | -91.5% |
| Cash at bank and in hand | 54/58 | €2,241,073 | €2,972,839 | +€731,765 | +32.7% |
| Deferred charges and accrued income | 490/1 | €7,316,028 | €11,964,843 | +€4.6m | +63.5% |
| Total equity and liabilities | 10/49 | €45,344,788 | €53,827,653 | +€8.5m | +18.7% |
| Equity | 10/15 | €6,364,050 | €8,298,445 | +€1.9m | +30.4% |
| Contributions | 10/11 | €124,000 | €124,000 | = | 0.0% |
| Capital | 10 | €124,000 | €124,000 | = | 0.0% |
| Issued capital | 100 | €124,000 | €124,000 | = | 0.0% |
| Reserves | 13 | €2,953,621 | €2,691,475 | -€262,146 | -8.9% |
| Non-distributable reserves | 130/1 | €17,541 | €17,541 | = | 0.0% |
| Legal reserve | 130 | €17,541 | €17,541 | = | 0.0% |
| Tax-exempt reserves | 132 | €413,080 | €150,934 | -€262,146 | -63.5% |
| Distributable reserves | 133 | €2,522,999 | €2,522,999 | = | 0.0% |
| Profit (loss) carried forward | 14 | €3,286,429 | €5,482,970 | +€2.2m | +66.8% |
| Provisions and deferred taxes | 16 | €143,461 | €5,829 | -€137,632 | -95.9% |
| Provisions for liabilities and charges | 160/5 | €5,829 | €5,829 | = | 0.0% |
| Pensions and similar obligations | 160 | €5,829 | €5,829 | = | 0.0% |
| Deferred taxes | 168 | €137,632 | - | -€137,632 | |
| Amounts payable | 17/49 | €38,837,277 | €45,523,379 | +€6.7m | +17.2% |
| Amounts payable after more than one year | 17 | €11,263,228 | €4,306,250 | -€7.0m | -61.8% |
| Financial debts | 170/4 | €11,263,228 | €4,306,250 | -€7.0m | -61.8% |
| Credit institutions | 173 | €7,493,750 | €4,306,250 | -€3.2m | -42.5% |
| Other loans | 174 | €3,769,478 | - | -€3.8m | |
| Amounts payable within one year | 42/48 | €17,510,680 | €26,504,608 | +€9.0m | +51.4% |
| Current portion of amounts payable after more than one year | 42 | €1,687,500 | €4,687,500 | +€3.0m | +177.8% |
| Trade debts | 44 | €10,113,454 | €13,078,341 | +€3.0m | +29.3% |
| Suppliers | 440/4 | €10,113,454 | €13,078,341 | +€3.0m | +29.3% |
| Advances received on contracts in progress | 46 | €820,037 | €792,271 | -€27,766 | -3.4% |
| Taxes, remuneration and social security | 45 | €4,198,330 | €7,946,496 | +€3.7m | +89.3% |
| Taxes | 450/3 | €1,151,984 | €4,011,768 | +€2.9m | +248.2% |
| Remuneration and social security | 454/9 | €3,046,346 | €3,934,728 | +€888,382 | +29.2% |
| Other amounts payable | 47/48 | €691,359 | - | -€691,359 | |
| Accrued charges and deferred income | 492/3 | €10,063,369 | €14,712,521 | +€4.6m | +46.2% |
| Operating income | 70/76A | €56,579,389 | €73,155,358 | +€16.6m | +29.3% |
| Turnover | 70 | €54,531,878 | €66,872,089 | +€12.3m | +22.6% |
| Other operating income | 74 | €2,012,935 | €2,064,241 | +€51,306 | +2.5% |
| Non-recurring operating income | 76A | €34,576 | €4,219,028 | +€4.2m | +12102.1% |
| Operating charges | 60/66A | €55,913,748 | €68,869,551 | +€13.0m | +23.2% |
| Goods for resale, raw materials and consumables | 60 | €25,780,820 | €29,802,093 | +€4.0m | +15.6% |
| Purchases | 600/8 | €25,834,314 | €29,508,989 | +€3.7m | +14.2% |
| Change in stocks: decrease (increase) | 609 | -€53,494 | €293,104 | +€346,598 | |
| Services and other goods | 61 | €10,900,560 | €12,054,560 | +€1.2m | +10.6% |
| Remuneration, social security and pensions | 62 | €17,868,307 | €23,401,975 | +€5.5m | +31.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,088,472 | €2,853,160 | +€1.8m | +162.1% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €883 | €67,809 | +€66,926 | +7581.8% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | €1,700 | - | -€1,700 | |
| Other operating charges | 640/8 | €113,297 | €286,804 | +€173,507 | +153.1% |
| Non-recurring operating charges | 66A | €159,710 | €403,150 | +€243,440 | +152.4% |
| Operating profit (loss) | 9901 | €665,640 | €4,285,807 | +€3.6m | +543.9% |
| Financial income | 75/76B | €139,511 | €350,133 | +€210,622 | +151.0% |
| Recurring financial income | 75 | €139,511 | €350,133 | +€210,622 | +151.0% |
| Income from financial fixed assets | 750 | €133,344 | €237,892 | +€104,548 | +78.4% |
| Income from current assets | 751 | €2,778 | - | -€2,778 | |
| Other financial income | 752/9 | €3,389 | €112,241 | +€108,852 | +3212.1% |
| Financial charges | 65/66B | €4,176,866 | €969,104 | -€3.2m | -76.8% |
| Recurring financial charges | 65 | €1,176,866 | €969,104 | -€207,762 | -17.7% |
| Debt charges | 650 | €1,158,985 | €924,237 | -€234,748 | -20.3% |
| Other financial charges | 652/9 | €17,882 | €44,868 | +€26,986 | +150.9% |
| Non-recurring financial charges | 66B | €3,000,000 | - | -€3.0m | |
| Profit (loss) for the period before taxes | 9903 | -€3,371,715 | €3,666,836 | +€7.0m | |
| Transfer from deferred taxes | 780 | €8,785 | €137,632 | +€128,847 | +1466.7% |
| Income taxes | 67/77 | €251,720 | €1,870,072 | +€1.6m | +642.9% |
| Taxes | 670/3 | €273,435 | €1,870,072 | +€1.6m | +583.9% |
| Tax adjustments and reversals of tax provisions | 77 | €21,716 | - | -€21,716 | |
| Profit (loss) for the period | 9904 | -€3,614,650 | €1,934,395 | +€5.5m | |
| Transfer from tax-exempt reserves | 789 | €26,355 | €412,896 | +€386,541 | +1466.7% |
| Transfer to tax-exempt reserves | 689 | - | €150,750 | +€150,750 | |
| Profit (loss) for the period to be appropriated | 9905 | -€3,588,295 | €2,196,542 | +€5.8m |
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 2 October 2026 via checked.be.