TOPSIMMO: 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.
TOPSIMMO
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.
- Gross operating margin -€52,713
down €52,713 (-44.8%), from €117,638 to €64,925
- Taxes -€20,174
down €20,174 (-80.3%), from €25,127 to €4,953
- Financial charges +€3,923
up €3,923 (+30.7%), from €12,778 to €16,701
- Depreciation +€3,747
up €3,747 (+13.1%), from €28,687 to €32,434
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.
Derived cash bridge
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 | €2,721,159 | €2,713,027 | -€8,131 | -0.3% |
| Fixed assets | 21/28 | €2,041,010 | €2,051,304 | +€10,294 | +0.5% |
| Tangible fixed assets | 22/27 | €2,041,010 | €2,051,304 | +€10,294 | +0.5% |
| Land and buildings | 22 | €2,041,010 | €2,051,304 | +€10,294 | +0.5% |
| Current assets | 29/58 | €680,149 | €661,723 | -€18,425 | -2.7% |
| Amounts receivable within one year | 40/41 | €263,674 | €243,258 | -€20,416 | -7.7% |
| Trade receivables | 40 | €1,159 | €1,159 | = | 0.0% |
| Other amounts receivable | 41 | €262,516 | €242,100 | -€20,416 | -7.8% |
| Cash at bank and in hand | 54/58 | €416,474 | €418,465 | +€1,991 | +0.5% |
| Total equity and liabilities | 10/49 | €2,721,159 | €2,713,027 | -€8,131 | -0.3% |
| Equity | 10/15 | €2,190,771 | €2,200,233 | +€9,461 | +0.4% |
| Contributions | 10/11 | €100,000 | €100,000 | = | 0.0% |
| Capital | 10 | €100,000 | €100,000 | = | 0.0% |
| Issued capital | 100 | €100,000 | €100,000 | = | 0.0% |
| Revaluation surpluses | 12 | €1,921,301 | €1,921,301 | = | 0.0% |
| Reserves | 13 | €169,470 | €178,931 | +€9,461 | +5.6% |
| Non-distributable reserves | 130/1 | €10,000 | €10,000 | = | 0.0% |
| Legal reserve | 130 | €10,000 | €10,000 | = | 0.0% |
| Distributable reserves | 133 | €159,470 | €168,931 | +€9,461 | +5.9% |
| Amounts payable | 17/49 | €530,387 | €512,795 | -€17,593 | -3.3% |
| Amounts payable after more than one year | 17 | €232,986 | €232,986 | = | 0.0% |
| Financial debts | 170/4 | €232,986 | €232,986 | = | 0.0% |
| Amounts payable within one year | 42/48 | €280,282 | €246,086 | -€34,195 | -12.2% |
| Trade debts | 44 | €4,450 | €4,870 | +€420 | +9.4% |
| Suppliers | 440/4 | €4,450 | €4,870 | +€420 | +9.4% |
| Taxes, remuneration and social security | 45 | €44,228 | €30,062 | -€14,166 | -32.0% |
| Taxes | 450/3 | €44,228 | €30,062 | -€14,166 | -32.0% |
| Other amounts payable | 47/48 | €231,604 | €211,155 | -€20,450 | -8.8% |
| Accrued charges and deferred income | 492/3 | €17,120 | €33,723 | +€16,603 | +97.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €28,687 | €32,434 | +€3,747 | +13.1% |
| Other operating charges | 640/8 | €1,292 | €1,376 | +€84 | +6.5% |
| Gross operating margin | 9900 | €117,638 | €64,925 | -€52,713 | -44.8% |
| Operating profit (loss) | 9901 | €87,659 | €31,115 | -€56,544 | -64.5% |
| Financial income | 75/76B | €1 | - | -€1 | |
| Recurring financial income | 75 | €1 | - | -€1 | |
| Financial charges | 65/66B | €12,778 | €16,701 | +€3,923 | +30.7% |
| Recurring financial charges | 65 | €12,778 | €16,701 | +€3,923 | +30.7% |
| Profit (loss) for the period before taxes | 9903 | €74,882 | €14,414 | -€60,468 | -80.8% |
| Income taxes | 67/77 | €25,127 | €4,953 | -€20,174 | -80.3% |
| Profit (loss) for the period | 9904 | €49,756 | €9,461 | -€40,294 | -81.0% |
| Profit (loss) for the period to be appropriated | 9905 | €49,756 | €9,461 | -€40,294 | -81.0% |
Source: filed annual accounts (NBB), financial years ended 31 December 2023 and 31 December 2024. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 17 October 2026 via checked.be.