LARIMMO: what changed
What changed
LARIMMO
filed annual accounts (NBB)
Net result for the year
€20,891
2024 · €59,135-€38,244
Equity
€307,444
2024 · €286,552+€20,891
Cash
€174,935
2024 · €153,567+€21,368
Balance sheet total
€401,143
2024 · €379,191+€21,951
Largest movements
Assets
- Cash +€21,368
up €21,368 (+13.9%), from €153,567 to €174,935
mainly Net result for the year (+€20,891) and Other debts (+€4,334)
Equity and liabilities
- Reserves +€20,891
up €20,891 (+9.3%), from €224,579 to €245,470
- Other debts +€4,334
up €4,334 (+5.5%), from €78,123 to €82,457
Income statement
- Gross operating margin -€57,631
down €57,631 (-59.2%), from €97,339 to €39,708
- Taxes -€17,847
down €17,847 (-64.7%), from €27,597 to €9,749
- Financial charges -€2,538
down €2,538 (-30.6%), from €8,297 to €5,759
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
€59,135
Gross operating margin
-€57,631
Depreciation
+€0
Other operating charges
-€940
Financial income
-€58
Financial charges
+€2,538
Taxes
+€17,847
Result 2025
€20,891
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
+€21,368
Investment
€0
Financing
€0
Cash 2024
€153,567
From operations (derived)
+€21,368
Net result for the year
+€20,891
Depreciation
+€599
Deferred charges and accrued income
-€1,183
Trade debts
+€1,021
Tax, wage and social debts
-€3,970
Other debts
+€4,334
Accrued charges and deferred income
-€325
Cash 2025
€174,935
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €379,191 | €401,143 | +€21,951 | +5.8% |
| Fixed assets | 21/28 | €225,624 | €225,025 | -€599 | -0.3% |
| Tangible fixed assets | 22/27 | €225,599 | €225,000 | -€599 | -0.3% |
| Land and buildings | 22 | €225,599 | €225,000 | -€599 | -0.3% |
| Financial fixed assets | 28 | €25 | €25 | = | 0.0% |
| Current assets | 29/58 | €153,567 | €176,118 | +€22,550 | +14.7% |
| Cash at bank and in hand | 54/58 | €153,567 | €174,935 | +€21,368 | +13.9% |
| Deferred charges and accrued income | 490/1 | - | €1,183 | +€1,183 | |
| Total equity and liabilities | 10/49 | €379,191 | €401,143 | +€21,951 | +5.8% |
| Equity | 10/15 | €286,552 | €307,444 | +€20,891 | +7.3% |
| Contributions | 10/11 | €61,973 | €61,973 | = | 0.0% |
| Contributions outside capital | 11 | €61,973 | €61,973 | = | 0.0% |
| Other | 1109/19 | €61,973 | €61,973 | = | 0.0% |
| Reserves | 13 | €224,579 | €245,470 | +€20,891 | +9.3% |
| Distributable reserves | 133 | €224,579 | €245,470 | +€20,891 | +9.3% |
| Provisions and deferred taxes | 16 | €1,645 | €1,645 | = | 0.0% |
| Provisions for liabilities and charges | 160/5 | €1,645 | €1,645 | = | 0.0% |
| Taxes | 161 | €1,645 | €1,645 | = | 0.0% |
| Amounts payable | 17/49 | €90,995 | €92,054 | +€1,060 | +1.2% |
| Amounts payable within one year | 42/48 | €86,690 | €88,075 | +€1,385 | +1.6% |
| Trade debts | 44 | - | €1,021 | +€1,021 | |
| Suppliers | 440/4 | - | €1,021 | +€1,021 | |
| Taxes, remuneration and social security | 45 | €8,567 | €4,597 | -€3,970 | -46.3% |
| Taxes | 450/3 | €8,567 | €4,597 | -€3,970 | -46.3% |
| Other amounts payable | 47/48 | €78,123 | €82,457 | +€4,334 | +5.5% |
| Accrued charges and deferred income | 492/3 | €4,304 | €3,979 | -€325 | -7.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €599 | €599 | -€0 | 0.0% |
| Other operating charges | 640/8 | €4,625 | €5,565 | +€940 | +20.3% |
| Gross operating margin | 9900 | €97,339 | €39,708 | -€57,631 | -59.2% |
| Operating profit (loss) | 9901 | €92,114 | €33,543 | -€58,571 | -63.6% |
| Financial income | 75/76B | €2,914 | €2,856 | -€58 | -2.0% |
| Recurring financial income | 75 | €2,914 | €2,856 | -€58 | -2.0% |
| Financial charges | 65/66B | €8,297 | €5,759 | -€2,538 | -30.6% |
| Recurring financial charges | 65 | €8,297 | €5,759 | -€2,538 | -30.6% |
| Profit (loss) for the period before taxes | 9903 | €86,732 | €30,641 | -€56,091 | -64.7% |
| Income taxes | 67/77 | €27,597 | €9,749 | -€17,847 | -64.7% |
| Profit (loss) for the period | 9904 | €59,135 | €20,891 | -€38,244 | -64.7% |
| Profit (loss) for the period to be appropriated | 9905 | €59,135 | €20,891 | -€38,244 | -64.7% |
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 1 November 2026 via checked.be.