Seb Works Solutions: what changed
Seb Works Solutions
Largest movements
- Deferred charges and accrued income -€7,529
down €7,529 (-81.8%), from €9,200 to €1,671
- Receivables within one year +€1,673
up €1,673 (+2.4%), from €69,399 to €71,072
of which Other amounts receivable: +€1,673
- Short-term financial debts -€4,948
no longer reported in 2025 (was €4,948)
- Gross operating margin -€2,936
down €2,936, from €2,870 to -€66
- Taxes -€655
no longer reported in 2025 (was €655)
- Financial charges -€221
down €221 (-53.0%), from €417 to €196
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
Cash or the result is not a separate line in both sets of accounts. So the cash flow cannot be derived from them.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €78,599 | €72,743 | -€5,856 | -7.5% |
| Current assets | 29/58 | €78,599 | €72,743 | -€5,856 | -7.5% |
| Amounts receivable within one year | 40/41 | €69,399 | €71,072 | +€1,673 | +2.4% |
| Trade receivables | 40 | €3,917 | €3,917 | = | 0.0% |
| Other amounts receivable | 41 | €65,482 | €67,155 | +€1,673 | +2.6% |
| Deferred charges and accrued income | 490/1 | €9,200 | €1,671 | -€7,529 | -81.8% |
| Total equity and liabilities | 10/49 | €78,599 | €72,743 | -€5,856 | -7.5% |
| Equity | 10/15 | €58,159 | €57,898 | -€261 | -0.4% |
| Contributions | 10/11 | €7,437 | €7,437 | = | 0.0% |
| Capital | 10 | €7,437 | €7,437 | = | 0.0% |
| Issued capital | 100 | €18,592 | €18,592 | = | 0.0% |
| Uncalled capital | 101 | €11,155 | €11,155 | = | 0.0% |
| Reserves | 13 | €1,859 | €1,859 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,859 | €1,859 | = | 0.0% |
| Legal reserve | 130 | €1,859 | €1,859 | = | 0.0% |
| Profit (loss) carried forward | 14 | €48,863 | €48,602 | -€261 | -0.5% |
| Amounts payable | 17/49 | €20,440 | €14,845 | -€5,595 | -27.4% |
| Amounts payable within one year | 42/48 | €20,440 | €14,845 | -€5,595 | -27.4% |
| Financial debts | 43 | €4,948 | - | -€4,948 | |
| Credit institutions | 430/8 | €4,948 | - | -€4,948 | |
| Trade debts | 44 | €14,124 | €14,190 | +€66 | +0.5% |
| Suppliers | 440/4 | €14,124 | €14,190 | +€66 | +0.5% |
| Taxes, remuneration and social security | 45 | €1,368 | €655 | -€713 | -52.1% |
| Taxes | 450/3 | €1,368 | €655 | -€713 | -52.1% |
| Gross operating margin | 9900 | €2,870 | -€66 | -€2,936 | |
| Operating profit (loss) | 9901 | €2,870 | -€66 | -€2,936 | |
| Financial charges | 65/66B | €417 | €196 | -€221 | -53.0% |
| Recurring financial charges | 65 | €417 | €196 | -€221 | -53.0% |
| Profit (loss) for the period before taxes | 9903 | €2,453 | -€262 | -€2,715 | |
| Income taxes | 67/77 | €655 | - | -€655 | |
| Profit (loss) for the period | 9904 | €1,798 | -€262 | -€2,060 | |
| Profit (loss) for the period to be appropriated | 9905 | €1,798 | -€262 | -€2,060 |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 6 November 2026 via checked.be.