IMSUN: what changed
What changed
IMSUN
filed annual accounts (NBB)
Net result for the year
-€2,669
2024 · -€4,372+€1,703
Equity
€433,392
2024 · €436,061-€2,669
Cash
€320,648
2024 · €412,338-€91,690
Balance sheet total
€453,219
2024 · €558,739-€105,520
Largest movements
Assets
- Cash -€91,690
down €91,690 (-22.2%), from €412,338 to €320,648
mainly Tax, wage and social debts (-€92,800) and Other debts (-€8,530)
- Receivables within one year -€8,339
down €8,339 (-93.2%), from €8,951 to €612
Equity and liabilities
- Tax, wage and social debts -€92,800
down €92,800 (-100%), from €92,800 to €0
- Other debts -€8,530
down €8,530 (-100%), from €8,530 to €0
Income statement
- Gross operating margin +€3,277
up €3,277, from -€369 to €2,908
- Taxes +€1,625
up €1,625, from -€1,625 to €0
- Other operating charges -€647
down €647 (-18.4%), from €3,516 to €2,868
- Financial income -€612
down €612 (-24.1%), from €2,541 to €1,928
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.
Result 2024
-€4,372
Gross operating margin
+€3,277
Other operating charges
+€647
Financial income
-€612
Financial charges
+€16
Taxes
-€1,625
Result 2025
-€2,669
raises the resultlowers the result
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
-€91,690
Investment
€0
Financing
€0
Cash 2024
€412,338
From operations (derived)
-€91,690
Net result for the year
-€2,669
Depreciation
+€5,491
Receivables within one year
+€8,339
Provisions
-€883
Trade debts
-€637
Tax, wage and social debts
-€92,800
Other debts
-€8,530
Cash 2025
€320,648
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €558,739 | €453,219 | -€105,520 | -18.9% |
| Fixed assets | 21/28 | €137,449 | €131,958 | -€5,491 | -4.0% |
| Tangible fixed assets | 22/27 | €137,449 | €131,958 | -€5,491 | -4.0% |
| Land and buildings | 22 | €137,449 | €131,958 | -€5,491 | -4.0% |
| Current assets | 29/58 | €421,290 | €321,261 | -€100,029 | -23.7% |
| Amounts receivable within one year | 40/41 | €8,951 | €612 | -€8,339 | -93.2% |
| Other amounts receivable | 41 | €8,951 | €612 | -€8,339 | -93.2% |
| Cash at bank and in hand | 54/58 | €412,338 | €320,648 | -€91,690 | -22.2% |
| Total equity and liabilities | 10/49 | €558,739 | €453,219 | -€105,520 | -18.9% |
| Equity | 10/15 | €436,061 | €433,392 | -€2,669 | -0.6% |
| Contributions | 10/11 | €62,000 | €62,000 | = | 0.0% |
| Capital | 10 | €62,000 | €62,000 | = | 0.0% |
| Issued capital | 100 | €62,000 | €62,000 | = | 0.0% |
| Reserves | 13 | €374,061 | €371,392 | -€2,669 | -0.7% |
| Non-distributable reserves | 130/1 | €6,200 | €6,200 | = | 0.0% |
| Legal reserve | 130 | €6,200 | €6,200 | = | 0.0% |
| Tax-exempt reserves | 132 | €53,870 | €51,220 | -€2,649 | -4.9% |
| Distributable reserves | 133 | €313,991 | €313,972 | -€20 | 0.0% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Provisions and deferred taxes | 16 | €17,957 | €17,073 | -€883 | -4.9% |
| Deferred taxes | 168 | €17,957 | €17,073 | -€883 | -4.9% |
| Amounts payable | 17/49 | €104,721 | €2,754 | -€101,967 | -97.4% |
| Amounts payable within one year | 42/48 | €104,721 | €2,754 | -€101,967 | -97.4% |
| Trade debts | 44 | €3,391 | €2,754 | -€637 | -18.8% |
| Suppliers | 440/4 | €3,391 | €2,754 | -€637 | -18.8% |
| Taxes, remuneration and social security | 45 | €92,800 | €0 | -€92,800 | -100% |
| Taxes | 450/3 | €92,800 | €0 | -€92,800 | -100% |
| Other amounts payable | 47/48 | €8,530 | €0 | -€8,530 | -100% |
| Non-recurring operating income | 76A | €0 | €2,272 | +€2,272 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,491 | €5,491 | = | 0.0% |
| Other operating charges | 640/8 | €3,516 | €2,868 | -€647 | -18.4% |
| Non-recurring operating charges | 66A | €0 | - | = | |
| Gross operating margin | 9900 | -€369 | €2,908 | +€3,277 | |
| Operating profit (loss) | 9901 | -€9,375 | -€5,451 | +€3,924 | +41.9% |
| Financial income | 75/76B | €2,541 | €1,928 | -€612 | -24.1% |
| Recurring financial income | 75 | €2,541 | €1,928 | -€612 | -24.1% |
| Financial charges | 65/66B | €46 | €30 | -€16 | -34.5% |
| Recurring financial charges | 65 | €46 | €30 | -€16 | -34.5% |
| Profit (loss) for the period before taxes | 9903 | -€6,880 | -€3,552 | +€3,328 | +48.4% |
| Transfer from deferred taxes | 780 | €883 | €883 | = | 0.0% |
| Income taxes | 67/77 | -€1,625 | €0 | +€1,625 | |
| Profit (loss) for the period | 9904 | -€4,372 | -€2,669 | +€1,703 | +38.9% |
| Transfer from tax-exempt reserves | 789 | €2,649 | €2,649 | = | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | -€1,723 | -€20 | +€1,703 | +98.8% |
Next steps
Work out how much credit to give this customer and on what payment terms.Credit check Check what to know before you do business with this company.Supplier due diligence Check whether you can accept this company as a client under the anti-money-laundering law.AML client file Compare this company with its sector.Sector benchmark
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 2 November 2026 via checked.be.