Semois Midco: 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.
Semois Midco
Largest movements
No asset line moved by more than 1% of the balance sheet total.
No liability line moved by more than 1% of the balance sheet total.
No income-statement line moved by more than 1% of the activity.
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.
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.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €26,567,794 | €26,562,849 | -€4,945 | 0.0% |
| Formation expenses | 20 | €0 | €0 | = | |
| Fixed assets | 21/28 | €26,479,672 | €26,479,672 | = | 0.0% |
| Financial fixed assets | 28 | €26,479,672 | €26,479,672 | = | 0.0% |
| Affiliated companies | 280/1 | €26,479,672 | €26,479,672 | = | 0.0% |
| Participating interests | 280 | €26,479,672 | €26,479,672 | = | 0.0% |
| Current assets | 29/58 | €88,122 | €83,177 | -€4,945 | -5.6% |
| Amounts receivable within one year | 40/41 | - | €9,205 | +€9,205 | |
| Other amounts receivable | 41 | - | €9,205 | +€9,205 | |
| Cash at bank and in hand | 54/58 | €82,229 | €72,215 | -€10,014 | -12.2% |
| Deferred charges and accrued income | 490/1 | €5,894 | €1,757 | -€4,137 | -70.2% |
| Total equity and liabilities | 10/49 | €26,567,794 | €26,562,849 | -€4,945 | 0.0% |
| Equity | 10/15 | €26,567,000 | €26,536,776 | -€30,224 | -0.1% |
| Contributions | 10/11 | €26,636,714 | €26,636,714 | = | 0.0% |
| Capital | 10 | €26,636,714 | €26,636,714 | = | 0.0% |
| Issued capital | 100 | €26,636,714 | €26,636,714 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€69,714 | -€99,938 | -€30,224 | -43.4% |
| Amounts payable | 17/49 | €795 | €26,074 | +€25,279 | +3,182% |
| Amounts payable within one year | 42/48 | €795 | €26,074 | +€25,279 | +3,182% |
| Trade debts | 44 | €795 | €1,714 | +€920 | +116% |
| Suppliers | 440/4 | €795 | €1,714 | +€920 | +116% |
| Other amounts payable | 47/48 | - | €24,359 | +€24,359 | |
| Operating charges | 60/66A | €39,373 | €29,748 | -€9,625 | -24.4% |
| Services and other goods | 61 | €38,185 | €28,529 | -€9,656 | -25.3% |
| Other operating charges | 640/8 | €1,188 | €1,218 | +€31 | +2.6% |
| Operating profit (loss) | 9901 | -€39,373 | -€29,748 | +€9,625 | +24.4% |
| Financial income | 75/76B | €100,000 | - | -€100,000 | |
| Recurring financial income | 75 | €100,000 | - | -€100,000 | |
| Income from financial fixed assets | 750 | €100,000 | - | -€100,000 | |
| Financial charges | 65/66B | €620 | €476 | -€144 | -23.2% |
| Recurring financial charges | 65 | €620 | €476 | -€144 | -23.2% |
| Other financial charges | 652/9 | €620 | €476 | -€144 | -23.2% |
| Profit (loss) for the period before taxes | 9903 | €60,007 | -€30,224 | -€90,231 | |
| Profit (loss) for the period | 9904 | €60,007 | -€30,224 | -€90,231 | |
| Profit (loss) for the period to be appropriated | 9905 | €60,007 | -€30,224 | -€90,231 |
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 17 October 2026 via checked.be.