SENIBEL: 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.
SENIBEL
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€47,553
up €47,553 (+118.3%), from €40,206 to €87,758
- Profit (loss) carried forward -€32,213
down €32,213 (-23.7%), from €136,193 to €103,980
- Debts after one year -€13,276
down €13,276 (-4.6%), from €291,310 to €278,034
- Taxes +€23,676
new in 2024: €23,676
- Depreciation -€6,750
down €6,750 (-27.2%), from €24,823 to €18,073
- Gross operating margin +€5,879
up €5,879 (+34.5%), from €17,063 to €22,942
- Financial charges -€5,153
down €5,153 (-56.3%), from €9,159 to €4,006
- Other operating charges -€2,776
down €2,776 (-22.8%), from €12,175 to €9,399
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 | €547,461 | €555,002 | +€7,541 | +1.4% |
| Fixed assets | 21/28 | €359,523 | €363,678 | +€4,155 | +1.2% |
| Tangible fixed assets | 22/27 | €284,523 | €288,678 | +€4,155 | +1.5% |
| Land and buildings | 22 | €266,856 | €268,725 | +€1,869 | +0.7% |
| Furniture and vehicles | 24 | €17,667 | €19,953 | +€2,287 | +12.9% |
| Financial fixed assets | 28 | €75,000 | €75,000 | = | 0.0% |
| Current assets | 29/58 | €187,939 | €191,324 | +€3,385 | +1.8% |
| Amounts receivable within one year | 40/41 | €187,538 | €191,324 | +€3,786 | +2.0% |
| Trade receivables | 40 | €6,242 | €45,361 | +€39,120 | +626.7% |
| Other amounts receivable | 41 | €181,296 | €145,962 | -€35,334 | -19.5% |
| Cash at bank and in hand | 54/58 | €401 | - | -€401 | |
| Total equity and liabilities | 10/49 | €547,461 | €555,002 | +€7,541 | +1.4% |
| Equity | 10/15 | €191,193 | €158,980 | -€32,213 | -16.8% |
| Contributions | 10/11 | €50,000 | €50,000 | = | 0.0% |
| Outside capital | 11 | €50,000 | - | -€50,000 | |
| Other | 1109/19 | €50,000 | - | -€50,000 | |
| Reserves | 13 | €5,000 | €5,000 | = | 0.0% |
| Tax-exempt reserves | 132 | - | €5,000 | +€5,000 | |
| Distributable reserves | 133 | €5,000 | - | -€5,000 | |
| Profit (loss) carried forward | 14 | €136,193 | €103,980 | -€32,213 | -23.7% |
| Amounts payable | 17/49 | €356,268 | €396,022 | +€39,754 | +11.2% |
| Amounts payable after more than one year | 17 | €291,310 | €278,034 | -€13,276 | -4.6% |
| Financial debts | 170/4 | €291,310 | €278,034 | -€13,276 | -4.6% |
| Amounts payable within one year | 42/48 | €64,959 | €117,988 | +€53,030 | +81.6% |
| Current portion of amounts payable after more than one year | 42 | €20,905 | €17,270 | -€3,634 | -17.4% |
| Financial debts | 43 | - | €3,705 | +€3,705 | |
| Credit institutions | 430/8 | - | €3,705 | +€3,705 | |
| Trade debts | 44 | €3,849 | €7,011 | +€3,163 | +82.2% |
| Suppliers | 440/4 | €3,849 | €7,011 | +€3,163 | +82.2% |
| Taxes, remuneration and social security | 45 | - | €2,243 | +€2,243 | |
| Taxes | 450/3 | - | €2,243 | +€2,243 | |
| Other amounts payable | 47/48 | €40,206 | €87,758 | +€47,553 | +118.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €24,823 | €18,073 | -€6,750 | -27.2% |
| Other operating charges | 640/8 | €12,175 | €9,399 | -€2,776 | -22.8% |
| Gross operating margin | 9900 | €17,063 | €22,942 | +€5,879 | +34.5% |
| Operating profit (loss) | 9901 | -€19,935 | -€4,530 | +€15,405 | +77.3% |
| Financial charges | 65/66B | €9,159 | €4,006 | -€5,153 | -56.3% |
| Recurring financial charges | 65 | €9,159 | €4,006 | -€5,153 | -56.3% |
| Profit (loss) for the period before taxes | 9903 | -€29,094 | -€8,537 | +€20,558 | +70.7% |
| Income taxes | 67/77 | - | €23,676 | +€23,676 | |
| Profit (loss) for the period | 9904 | -€29,094 | -€32,213 | -€3,119 | -10.7% |
| Profit (loss) for the period to be appropriated | 9905 | -€29,094 | -€32,213 | -€3,119 | -10.7% |
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 4 October 2026 via checked.be.