SeaMade: what changed
Two financial 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
SeaMade
NACE 35.150, Electricity, gas, steam and air conditioning supply
financial year 2025 compared with 2024filed annual accounts (NBB)
Net result for the year
€41.7m
2024 · €49.4m-€7.6m
Equity
€118.5m
2024 · €116.6m+€1.8m
Cash
€42.7m
2024 · €47.5m-€4.9m
Balance sheet total
€995.6m
2024 · €1.05bn-€55.0m
Largest movements
Assets
- Tangible fixed assets -€70.0m
down €70.0m (-7.6%), from €921.2m to €851.2m
of which Plant, machinery and equipment: -€70.0m
- Receivables within one year +€18.7m
up €18.7m (+62.8%), from €29.8m to €48.5m
of which Trade receivables: +€19.6m
- Deferred charges and accrued income +€11.1m
up €11.1m (+26.5%), from €41.8m to €52.9m
Equity and liabilities
- Debts after one year -€32.7m
down €32.7m (-4.0%), from €811.3m to €778.6m
- Trade debts -€14.6m
down €14.6m (-58.7%), from €24.8m to €10.2m
Income statement
- Turnover -€14.4m
down €14.4m (-7.7%), from €185.9m to €171.5m
- Other operating income +€8.0m
up €8.0m (+113%), from €7.1m to €15.1m
- Financial income -€2.4m
down €2.4m (-61.6%), from €4.0m to €1.5m
- Financial charges -€2.4m
down €2.4m (-8.6%), from €27.9m to €25.5m
- Services and other goods +€2.3m
up €2.3m (+6.6%), from €35.1m to €37.4m
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
€49.4m
Turnover
-€14.4m
Other operating income
+€8.0m
Services and other goods
-€2.3m
Depreciation
-€464,507
Provisions
+€80,352
Other operating charges
-€82
Financial income
-€2.4m
Financial charges
+€2.4m
Taxes
+€1.5m
Result 2025
€41.7m
raises the resultlowers the result
Derived cash bridge
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
+€69.7m
Investment
+€7.9m
Financing
-€82.4m
Cash 2024
€47.5m
From operations (derived)
+€69.7m
Net result for the year
+€41.7m
Depreciation
+€72.1m
Receivables within one year
-€18.7m
Deferred charges and accrued income
-€11.1m
Provisions
+€4.1m
Trade debts
-€14.6m
Tax, wage and social debts
+€677,827
Other debts
+€89,523
Accrued charges and deferred income
-€4.6m
Investment (derived)
+€7.9m
Investment in fixed assets (net)
-€2.1m
Current investments
+€10.0m
Financing
-€82.4m
Debts after one year
-€32.7m
Current portion of long-term debt
-€9.9m
Contributions, distributions and other
-€39.9m
Cash 2025
€42.7m
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,050,662,803 | €995,616,231 | -€55.0m | -5.2% |
| Fixed assets | 21/28 | €921,512,325 | €851,536,846 | -€70.0m | -7.6% |
| Tangible fixed assets | 22/27 | €921,195,802 | €851,189,727 | -€70.0m | -7.6% |
| Plant, machinery and equipment | 23 | €919,645,802 | €849,689,727 | -€70.0m | -7.6% |
| Assets under construction and advance payments | 27 | €1,550,000 | €1,500,000 | -€50,000 | -3.2% |
| Financial fixed assets | 28 | €316,523 | €347,120 | +€30,597 | +9.7% |
| Other financial fixed assets | 284/8 | €316,523 | €347,120 | +€30,597 | +9.7% |
| Amounts receivable and cash guarantees | 285/8 | €316,523 | €347,120 | +€30,597 | +9.7% |
| Current assets | 29/58 | €129,150,478 | €144,079,385 | +€14.9m | +11.6% |
| Amounts receivable within one year | 40/41 | €29,785,428 | €48,499,716 | +€18.7m | +62.8% |
| Trade receivables | 40 | €28,810,407 | €48,383,264 | +€19.6m | +67.9% |
| Other amounts receivable | 41 | €975,021 | €116,453 | -€858,568 | -88.1% |
| Current investments | 50/53 | €10,000,000 | - | -€10.0m | |
| Other investments | 51/53 | €10,000,000 | - | -€10.0m | |
| Cash at bank and in hand | 54/58 | €47,519,840 | €42,653,511 | -€4.9m | -10.2% |
| Deferred charges and accrued income | 490/1 | €41,845,209 | €52,926,157 | +€11.1m | +26.5% |
| Total equity and liabilities | 10/49 | €1,050,662,803 | €995,616,231 | -€55.0m | -5.2% |
| Equity | 10/15 | €116,629,542 | €118,451,766 | +€1.8m | +1.6% |
| Contributions | 10/11 | €76,524,001 | €76,524,001 | = | 0.0% |
| Capital | 10 | €76,524,001 | €76,524,001 | = | 0.0% |
| Issued capital | 100 | €76,524,001 | €76,524,001 | = | 0.0% |
| Reserves | 13 | €7,652,400 | €7,652,400 | = | 0.0% |
| Non-distributable reserves | 130/1 | €7,652,400 | €7,652,400 | = | 0.0% |
| Legal reserve | 130 | €7,652,400 | €7,652,400 | = | 0.0% |
| Profit (loss) carried forward | 14 | €32,453,141 | €34,275,365 | +€1.8m | +5.6% |
| Provisions and deferred taxes | 16 | €17,013,950 | €21,076,557 | +€4.1m | +23.9% |
| Provisions for liabilities and charges | 160/5 | €17,013,950 | €21,076,557 | +€4.1m | +23.9% |
| Major repairs and maintenance | 162 | €494,261 | €494,261 | = | 0.0% |
| Other liabilities and charges | 164/5 | €16,519,688 | €20,582,296 | +€4.1m | +24.6% |
| Amounts payable | 17/49 | €917,019,312 | €856,087,908 | -€60.9m | -6.6% |
| Amounts payable after more than one year | 17 | €811,267,280 | €778,616,424 | -€32.7m | -4.0% |
| Financial debts | 170/4 | €811,267,280 | €778,616,424 | -€32.7m | -4.0% |
| Subordinated loans | 170 | €22,661,712 | €21,922,394 | -€739,317 | -3.3% |
| Credit institutions | 173 | €702,386,051 | €639,032,210 | -€63.4m | -9.0% |
| Other loans | 174 | €86,219,517 | €117,661,820 | +€31.4m | +36.5% |
| Amounts payable within one year | 42/48 | €99,595,019 | €75,938,898 | -€23.7m | -23.8% |
| Current portion of amounts payable after more than one year | 42 | €73,961,025 | €64,093,159 | -€9.9m | -13.3% |
| Trade debts | 44 | €24,781,343 | €10,225,738 | -€14.6m | -58.7% |
| Suppliers | 440/4 | €24,781,343 | €10,225,738 | -€14.6m | -58.7% |
| Taxes, remuneration and social security | 45 | €531,257 | €1,209,084 | +€677,827 | +128% |
| Taxes | 450/3 | €531,257 | €1,209,084 | +€677,827 | +128% |
| Other amounts payable | 47/48 | €321,394 | €410,917 | +€89,523 | +27.9% |
| Accrued charges and deferred income | 492/3 | €6,157,012 | €1,532,586 | -€4.6m | -75.1% |
| Operating income | 70/76A | €192,988,244 | €186,607,448 | -€6.4m | -3.3% |
| Turnover | 70 | €185,885,370 | €171,490,774 | -€14.4m | -7.7% |
| Other operating income | 74 | €7,102,874 | €15,116,674 | +€8.0m | +113% |
| Operating charges | 60/66A | €110,852,645 | €113,539,155 | +€2.7m | +2.4% |
| Services and other goods | 61 | €35,106,255 | €37,408,529 | +€2.3m | +6.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €71,602,359 | €72,066,865 | +€464,507 | +0.6% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | €4,142,960 | €4,062,607 | -€80,352 | -1.9% |
| Other operating charges | 640/8 | €1,072 | €1,154 | +€82 | +7.6% |
| Operating profit (loss) | 9901 | €82,135,599 | €73,068,293 | -€9.1m | -11.0% |
| Financial income | 75/76B | €3,964,878 | €1,523,335 | -€2.4m | -61.6% |
| Recurring financial income | 75 | €3,964,878 | €1,523,335 | -€2.4m | -61.6% |
| Income from current assets | 751 | €3,964,878 | €1,523,335 | -€2.4m | -61.6% |
| Other financial income | 752/9 | - | €0 | +€0 | |
| Financial charges | 65/66B | €27,944,537 | €25,527,839 | -€2.4m | -8.6% |
| Recurring financial charges | 65 | €27,944,537 | €25,527,839 | -€2.4m | -8.6% |
| Debt charges | 650 | €27,603,127 | €25,180,560 | -€2.4m | -8.8% |
| Other financial charges | 652/9 | €341,410 | €347,279 | +€5,868 | +1.7% |
| Profit (loss) for the period before taxes | 9903 | €58,155,940 | €49,063,789 | -€9.1m | -15.6% |
| Income taxes | 67/77 | €8,792,861 | €7,315,565 | -€1.5m | -16.8% |
| Taxes | 670/3 | €8,792,861 | €7,728,792 | -€1.1m | -12.1% |
| Tax adjustments and reversals of tax provisions | 77 | - | €413,227 | +€413,227 | |
| Profit (loss) for the period | 9904 | €49,363,080 | €41,748,224 | -€7.6m | -15.4% |
| Profit (loss) for the period to be appropriated | 9905 | €49,363,080 | €41,748,224 | -€7.6m | -15.4% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 25 October 2026 via checked.be.