DECAMEL: what changed
What changed
DECAMEL
filed annual accounts (NBB)
Net result for the year
€5,889
2024 · €20,479-€14,590
Equity
€2.3m
2024 · €2.5m-€144,111
Cash
€195,854
2024 · €380,999-€185,145
Balance sheet total
€2.4m
2024 · €2.6m-€146,065
Largest movements
Assets
- Cash -€185,145
down €185,145 (-48.6%), from €380,999 to €195,854
mainly Current investments (-€150,021) and Contributions, distributions and other (-€150,000)
- Current investments +€150,021
up €150,021 (+50.3%), from €298,471 to €448,492
- Tangible fixed assets -€87,398
down €87,398 (-4.7%), from €1.9m to €1.8m
of which Other tangible fixed assets: -€88,192
Equity and liabilities
- Reserves -€144,111
down €144,111 (-7.9%), from €1.8m to €1.7m
of which Distributable reserves: -€109,873
Income statement
- Gross operating margin -€7,721
down €7,721 (-3.7%), from €206,490 to €198,769
- Depreciation +€7,682
up €7,682 (+4.9%), from €156,827 to €164,509
- Taxes -€2,206
down €2,206 (-10.2%), from €21,590 to €19,384
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
€20,479
Gross operating margin
-€7,721
Depreciation
-€7,682
Other operating charges
-€807
Financial income
-€1,058
Financial charges
+€472
Taxes
+€2,206
Result 2025
€5,889
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
+€191,582
Investment
-€226,727
Financing
-€150,000
Cash 2024
€380,999
From operations (derived)
+€191,582
Net result for the year
+€5,889
Depreciation
+€164,509
Receivables within one year
+€23,252
Deferred charges and accrued income
-€114
Provisions
-€11,413
Trade debts
+€8,749
Tax, wage and social debts
-€1,888
Accrued charges and deferred income
+€2,598
Investment (derived)
-€226,727
Investment in fixed assets (net)
-€76,706
Current investments
-€150,021
Financing
-€150,000
Contributions, distributions and other
-€150,000
Cash 2025
€195,854
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €2,581,301 | €2,435,236 | -€146,065 | -5.7% |
| Fixed assets | 21/28 | €1,872,642 | €1,784,839 | -€87,803 | -4.7% |
| Tangible fixed assets | 22/27 | €1,872,237 | €1,784,839 | -€87,398 | -4.7% |
| Plant, machinery and equipment | 23 | €1,608 | €1,699 | +€91 | +5.7% |
| Furniture and vehicles | 24 | €3,453 | €4,156 | +€703 | +20.4% |
| Other tangible fixed assets | 26 | €1,867,176 | €1,778,984 | -€88,192 | -4.7% |
| Financial fixed assets | 28 | €405 | - | -€405 | |
| Current assets | 29/58 | €708,659 | €650,397 | -€58,262 | -8.2% |
| Amounts receivable within one year | 40/41 | €24,199 | €947 | -€23,252 | -96.1% |
| Other amounts receivable | 41 | €24,199 | €947 | -€23,252 | -96.1% |
| Current investments | 50/53 | €298,471 | €448,492 | +€150,021 | +50.3% |
| Cash at bank and in hand | 54/58 | €380,999 | €195,854 | -€185,145 | -48.6% |
| Deferred charges and accrued income | 490/1 | €4,990 | €5,104 | +€114 | +2.3% |
| Total equity and liabilities | 10/49 | €2,581,301 | €2,435,236 | -€146,065 | -5.7% |
| Equity | 10/15 | €2,450,244 | €2,306,133 | -€144,111 | -5.9% |
| Contributions | 10/11 | €633,000 | €633,000 | = | 0.0% |
| Capital | 10 | €633,000 | €633,000 | = | 0.0% |
| Issued capital | 100 | €633,000 | €633,000 | = | 0.0% |
| Reserves | 13 | €1,817,244 | €1,673,133 | -€144,111 | -7.9% |
| Non-distributable reserves | 130/1 | €63,300 | €63,300 | = | 0.0% |
| Legal reserve | 130 | €63,300 | €63,300 | = | 0.0% |
| Tax-exempt reserves | 132 | €127,795 | €93,557 | -€34,238 | -26.8% |
| Distributable reserves | 133 | €1,626,149 | €1,516,276 | -€109,873 | -6.8% |
| Provisions and deferred taxes | 16 | €111,606 | €100,193 | -€11,413 | -10.2% |
| Deferred taxes | 168 | €111,606 | €100,193 | -€11,413 | -10.2% |
| Amounts payable | 17/49 | €19,451 | €28,910 | +€9,459 | +48.6% |
| Amounts payable within one year | 42/48 | €8,939 | €15,800 | +€6,861 | +76.8% |
| Trade debts | 44 | €227 | €8,976 | +€8,749 | +3,854% |
| Suppliers | 440/4 | €227 | €8,976 | +€8,749 | +3,854% |
| Taxes, remuneration and social security | 45 | €8,712 | €6,824 | -€1,888 | -21.7% |
| Taxes | 450/3 | €8,712 | €6,824 | -€1,888 | -21.7% |
| Accrued charges and deferred income | 492/3 | €10,512 | €13,110 | +€2,598 | +24.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €156,827 | €164,509 | +€7,682 | +4.9% |
| Other operating charges | 640/8 | €26,187 | €26,994 | +€807 | +3.1% |
| Gross operating margin | 9900 | €206,490 | €198,769 | -€7,721 | -3.7% |
| Operating profit (loss) | 9901 | €23,476 | €7,266 | -€16,210 | -69.0% |
| Financial income | 75/76B | €9,597 | €8,539 | -€1,058 | -11.0% |
| Recurring financial income | 75 | €9,597 | €8,539 | -€1,058 | -11.0% |
| Financial charges | 65/66B | €2,417 | €1,945 | -€472 | -19.5% |
| Recurring financial charges | 65 | €2,417 | €1,945 | -€472 | -19.5% |
| Profit (loss) for the period before taxes | 9903 | €30,656 | €13,860 | -€16,796 | -54.8% |
| Transfer from deferred taxes | 780 | €11,413 | €11,413 | = | 0.0% |
| Income taxes | 67/77 | €21,590 | €19,384 | -€2,206 | -10.2% |
| Profit (loss) for the period | 9904 | €20,479 | €5,889 | -€14,590 | -71.2% |
| Transfer from tax-exempt reserves | 789 | €34,238 | €34,238 | = | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | €54,717 | €40,127 | -€14,590 | -26.7% |
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 5 November 2026 via checked.be.