SWECO: 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
SWECO
NACE 73.200, Market research and public opinion polling
financial year 2024 against 2025filed annual accounts (NBB)
Net result for the year
€32.8m
2024 · €20.9m+€12.0m
Equity
€73.8m
2024 · €71.4m+€2.3m
Cash
€54.6m
2024 · €51.8m+€2.8m
Balance sheet total
€286.7m
2024 · €311.5m-€24.8m
Largest movements
Assets
- Intangible fixed assets +€77.3m
up €77.3m (+348.8%), from €22.2m to €99.4m
- Financial fixed assets -€67.8m
down €67.8m (-69.2%), from €98.0m to €30.2m
of which Affiliated companies: -€67.8m
- Receivables within one year -€52.0m
down €52.0m (-48.1%), from €108.2m to €56.1m
of which Other amounts receivable: -€45.2m
- Stocks and contracts +€17.5m
up €17.5m (+101.1%), from €17.3m to €34.7m
Equity and liabilities
- Current portion of long-term debt -€159.0m
down €159.0m (-95.6%), from €166.3m to €7.3m
- Debts after one year +€99.3m
up €99.3m (+516.3%), from €19.2m to €118.5m
- Reserves +€33.0m
up €33.0m (+55453.4%), from €59,491 to €33.0m
of which Distributable reserves: +€33.0m
- Profit (loss) carried forward -€30.6m
down €30.6m (-98.1%), from €31.2m to €594,532
- Other debts +€30.0m
up €30.0m (+5981.4%), from €502,060 to €30.5m
Income statement
- Staff costs +€28.6m
up €28.6m (+18.2%), from €157.0m to €185.6m
- Turnover +€22.2m
up €22.2m (+7.6%), from €292.9m to €315.2m
- Financial income +€19.0m
up €19.0m (+485.2%), from €3.9m to €22.9m
of which Financial income: +€18.2m
- Depreciation +€9.0m
up €9.0m (+193.8%), from €4.7m to €13.7m
- Financial charges +€4.6m
up €4.6m (+42.2%), from €10.9m to €15.6m
of which Non-recurring financial charges: +€7.6m
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
€20.9m
Turnover
+€22.2m
Other operating income
+€3.3m
Goods and materials
+€384,107
Services and other goods
+€879,928
Staff costs
-€28.6m
Depreciation
-€9.0m
Write-downs
+€167,973
Provisions
-€1.3m
Other operating charges
-€575,185
Other operating items
+€10.9m
Financial income
+€19.0m
Financial charges
-€4.6m
Taxes
-€631,381
Result 2025
€32.8m
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
+€116.0m
Investment
-€23.0m
Financing
-€90.2m
Cash 2024
€51.8m
From operations (derived)
+€116.0m
Net result for the year
+€32.8m
Depreciation
+€13.7m
Stocks and contracts
-€17.5m
Receivables within one year
+€52.0m
Deferred charges and accrued income
+€2.3m
Provisions
+€1.8m
Trade debts
-€1.1m
Tax, wage and social debts
+€2.9m
Other debts
+€30.0m
Accrued charges and deferred income
-€1.1m
Investment (derived)
-€23.0m
Investment in fixed assets (net)
-€23.0m
Financing
-€90.2m
Debts after one year
+€99.3m
Current portion of long-term debt
-€159.0m
Contributions, distributions and other
-€30.5m
Cash 2025
€54.6m
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €311,472,914 | €286,698,933 | -€24.8m | -8.0% |
| Fixed assets | 21/28 | €129,737,293 | €138,979,757 | +€9.2m | +7.1% |
| Intangible fixed assets | 21 | €22,152,015 | €99,419,418 | +€77.3m | +348.8% |
| Tangible fixed assets | 22/27 | €9,550,822 | €9,344,362 | -€206,460 | -2.2% |
| Land and buildings | 22 | €4,937,385 | €4,632,402 | -€304,983 | -6.2% |
| Plant, machinery and equipment | 23 | €2,313,119 | €2,138,262 | -€174,857 | -7.6% |
| Furniture and vehicles | 24 | €1,091,798 | €922,866 | -€168,932 | -15.5% |
| Leasing and similar rights | 25 | €152,556 | €110,056 | -€42,500 | -27.9% |
| Other tangible fixed assets | 26 | €1,055,964 | €1,109,615 | +€53,651 | +5.1% |
| Assets under construction and advance payments | 27 | - | €431,162 | +€431,162 | |
| Financial fixed assets | 28 | €98,034,456 | €30,215,976 | -€67.8m | -69.2% |
| Affiliated companies | 280/1 | €96,630,849 | €28,831,830 | -€67.8m | -70.2% |
| Participating interests | 280 | €96,630,849 | €28,831,830 | -€67.8m | -70.2% |
| Companies linked by participating interests | 282/3 | €69,215 | €74,015 | +€4,800 | +6.9% |
| Participating interests | 282 | €69,215 | €74,015 | +€4,800 | +6.9% |
| Other financial fixed assets | 284/8 | €1,334,392 | €1,310,132 | -€24,260 | -1.8% |
| Shares | 284 | €103,685 | €106,497 | +€2,812 | +2.7% |
| Amounts receivable and cash guarantees | 285/8 | €1,230,707 | €1,203,635 | -€27,072 | -2.2% |
| Current assets | 29/58 | €181,735,621 | €147,719,176 | -€34.0m | -18.7% |
| Stocks and contracts in progress | 3 | €17,280,837 | €34,746,938 | +€17.5m | +101.1% |
| Contracts in progress | 37 | €17,280,837 | €34,746,938 | +€17.5m | +101.1% |
| Amounts receivable within one year | 40/41 | €108,166,026 | €56,141,432 | -€52.0m | -48.1% |
| Trade receivables | 40 | €62,502,685 | €55,657,473 | -€6.8m | -11.0% |
| Other amounts receivable | 41 | €45,663,340 | €483,959 | -€45.2m | -98.9% |
| Cash at bank and in hand | 54/58 | €51,786,478 | €54,620,621 | +€2.8m | +5.5% |
| Deferred charges and accrued income | 490/1 | €4,502,280 | €2,210,185 | -€2.3m | -50.9% |
| Total equity and liabilities | 10/49 | €311,472,914 | €286,698,933 | -€24.8m | -8.0% |
| Equity | 10/15 | €71,423,644 | €73,767,341 | +€2.3m | +3.3% |
| Contributions | 10/11 | €40,123,542 | €40,123,542 | = | 0.0% |
| Reserves | 13 | €59,491 | €33,049,267 | +€33.0m | +55453.4% |
| Non-distributable reserves | 130/1 | €2,946 | €2,946 | = | 0.0% |
| Other | 1319 | €2,946 | €2,946 | = | 0.0% |
| Tax-exempt reserves | 132 | €46,322 | €46,322 | = | 0.0% |
| Distributable reserves | 133 | €10,224 | €33,000,000 | +€33.0m | +322685.7% |
| Profit (loss) carried forward | 14 | €31,240,611 | €594,532 | -€30.6m | -98.1% |
| Provisions and deferred taxes | 16 | €2,323,069 | €4,092,819 | +€1.8m | +76.2% |
| Provisions for liabilities and charges | 160/5 | €2,323,069 | €4,092,819 | +€1.8m | +76.2% |
| Other liabilities and charges | 164/5 | €2,323,069 | €4,092,819 | +€1.8m | +76.2% |
| Amounts payable | 17/49 | €237,726,201 | €208,838,774 | -€28.9m | -12.2% |
| Amounts payable after more than one year | 17 | €19,227,705 | €118,500,000 | +€99.3m | +516.3% |
| Financial debts | 170/4 | €19,227,705 | €118,500,000 | +€99.3m | +516.3% |
| Leasing and similar obligations | 172 | €27,705 | - | -€27,705 | |
| Other loans | 174 | €19,200,000 | €118,500,000 | +€99.3m | +517.2% |
| Amounts payable within one year | 42/48 | €216,126,830 | €89,018,269 | -€127.1m | -58.8% |
| Current portion of amounts payable after more than one year | 42 | €166,281,753 | €7,327,705 | -€159.0m | -95.6% |
| Trade debts | 44 | €18,059,920 | €16,980,824 | -€1.1m | -6.0% |
| Suppliers | 440/4 | €18,059,920 | €16,980,824 | -€1.1m | -6.0% |
| Taxes, remuneration and social security | 45 | €31,283,097 | €34,177,619 | +€2.9m | +9.3% |
| Taxes | 450/3 | €9,146,674 | €7,677,564 | -€1.5m | -16.1% |
| Remuneration and social security | 454/9 | €22,136,424 | €26,500,055 | +€4.4m | +19.7% |
| Other amounts payable | 47/48 | €502,060 | €30,532,120 | +€30.0m | +5981.4% |
| Accrued charges and deferred income | 492/3 | €2,371,666 | €1,320,505 | -€1.1m | -44.3% |
| Operating income | 70/76A | €307,123,791 | €343,386,557 | +€36.3m | +11.8% |
| Turnover | 70 | €292,932,710 | €315,159,277 | +€22.2m | +7.6% |
| Change in stocks of work in progress, finished goods and contracts in progress | 71 | -€2,993,575 | €8,200,182 | +€11.2m | |
| Own construction capitalised | 72 | €83,819 | - | -€83,819 | |
| Other operating income | 74 | €16,513,592 | €19,776,033 | +€3.3m | +19.8% |
| Non-recurring operating income | 76A | €587,245 | €251,065 | -€336,180 | -57.2% |
| Operating charges | 60/66A | €268,389,563 | €306,396,217 | +€38.0m | +14.2% |
| Goods for resale, raw materials and consumables | 60 | €18,467,581 | €18,083,474 | -€384,107 | -2.1% |
| Purchases | 600/8 | €18,467,581 | €18,083,474 | -€384,107 | -2.1% |
| Services and other goods | 61 | €87,699,821 | €86,819,893 | -€879,928 | -1.0% |
| Remuneration, social security and pensions | 62 | €156,997,604 | €185,633,231 | +€28.6m | +18.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,666,252 | €13,708,432 | +€9.0m | +193.8% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €102,657 | -€65,316 | -€167,973 | |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | -€72,822 | €1,211,949 | +€1.3m | |
| Other operating charges | 640/8 | €416,087 | €991,271 | +€575,185 | +138.2% |
| Non-recurring operating charges | 66A | €112,383 | €13,283 | -€99,101 | -88.2% |
| Operating profit (loss) | 9901 | €38,734,229 | €36,990,340 | -€1.7m | -4.5% |
| Financial income | 75/76B | €3,907,303 | €22,867,162 | +€19.0m | +485.2% |
| Recurring financial income | 75 | €3,907,303 | €22,102,846 | +€18.2m | +465.7% |
| Income from financial fixed assets | 750 | €2,412,590 | €21,028,621 | +€18.6m | +771.6% |
| Income from current assets | 751 | €1,272,446 | €734,710 | -€537,736 | -42.3% |
| Other financial income | 752/9 | €222,267 | €339,515 | +€117,247 | +52.8% |
| Non-recurring financial income | 76B | - | €764,317 | +€764,317 | |
| Financial charges | 65/66B | €10,949,445 | €15,572,048 | +€4.6m | +42.2% |
| Recurring financial charges | 65 | €10,949,445 | €7,978,380 | -€3.0m | -27.1% |
| Debt charges | 650 | €10,701,086 | €7,692,314 | -€3.0m | -28.1% |
| Other financial charges | 652/9 | €248,359 | €286,067 | +€37,707 | +15.2% |
| Non-recurring financial charges | 66B | - | €7,593,668 | +€7.6m | |
| Profit (loss) for the period before taxes | 9903 | €31,692,087 | €44,285,454 | +€12.6m | +39.7% |
| Income taxes | 67/77 | €10,814,751 | €11,446,132 | +€631,381 | +5.8% |
| Taxes | 670/3 | €10,814,751 | €12,208,777 | +€1.4m | +12.9% |
| Tax adjustments and reversals of tax provisions | 77 | - | €762,645 | +€762,645 | |
| Profit (loss) for the period | 9904 | €20,877,336 | €32,839,322 | +€12.0m | +57.3% |
| Profit (loss) for the period to be appropriated | 9905 | €20,877,336 | €32,839,322 | +€12.0m | +57.3% |
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 11 October 2026 via checked.be.