JEM: what changed
What changed
JEM
filed annual accounts (NBB)
Net result for the year
€78,806
2024 · €79,253-€447
Equity
€896,129
2024 · €817,323+€78,806
Cash
-
2024 · €51,234-€51,234
Balance sheet total
€903,513
2024 · €838,341+€65,172
Largest movements
Assets
- Current investments +€55,882
new in 2025: €55,882
- Receivables after one year +€55,000
new in 2025: €55,000
- Cash -€51,234
no longer reported in 2025 (was €51,234)
mainly Current investments (-€55,882) and Receivables after one year (-€55,000)
- Tangible fixed assets +€12,171
up €12,171 (+1.6%), from €778,772 to €790,943
Equity and liabilities
- Profit (loss) carried forward +€48,806
up €48,806 (+8.8%), from -€551,567 to -€502,760
- Reserves +€30,000
up €30,000 (+4.7%), from €643,889 to €673,889
of which Distributable reserves: +€30,000
- Current portion of long-term debt -€14,615
no longer reported in 2025 (was €14,615)
Income statement
- Financial income +€1,687
up €1,687 (+196,190%), from €1 to €1,688
- Depreciation +€1,582
up €1,582 (+41.0%), from €3,860 to €5,442
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
€79,253
Gross operating margin
-€642
Depreciation
-€1,582
Other operating charges
-€269
Financial income
+€1,687
Financial charges
+€67
Taxes
+€292
Result 2025
€78,806
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
+€36,876
Investment
-€73,494
Financing
-€14,615
Cash 2024
€51,234
From operations (derived)
+€36,876
Net result for the year
+€78,806
Depreciation
+€5,442
Receivables after one year
-€55,000
Receivables within one year
+€8,335
Deferred charges and accrued income
-€1,688
Tax, wage and social debts
-€792
Other debts
+€1,919
Accrued charges and deferred income
-€146
Investment (derived)
-€73,494
Investment in fixed assets (net)
-€17,613
Current investments
-€55,882
Financing
-€14,615
Current portion of long-term debt
-€14,615
Cash 2025
€0
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €838,341 | €903,513 | +€65,172 | +7.8% |
| Fixed assets | 21/28 | €778,772 | €790,943 | +€12,171 | +1.6% |
| Tangible fixed assets | 22/27 | €778,772 | €790,943 | +€12,171 | +1.6% |
| Land and buildings | 22 | €778,772 | €790,943 | +€12,171 | +1.6% |
| Current assets | 29/58 | €59,569 | €112,570 | +€53,001 | +89.0% |
| Amounts receivable after more than one year | 29 | - | €55,000 | +€55,000 | |
| Other amounts receivable | 291 | - | €55,000 | +€55,000 | |
| Amounts receivable within one year | 40/41 | €8,335 | - | -€8,335 | |
| Trade receivables | 40 | €8,335 | - | -€8,335 | |
| Current investments | 50/53 | - | €55,882 | +€55,882 | |
| Cash at bank and in hand | 54/58 | €51,234 | - | -€51,234 | |
| Deferred charges and accrued income | 490/1 | - | €1,688 | +€1,688 | |
| Total equity and liabilities | 10/49 | €838,341 | €903,513 | +€65,172 | +7.8% |
| Equity | 10/15 | €817,323 | €896,129 | +€78,806 | +9.6% |
| Contributions | 10/11 | €125,000 | €125,000 | = | 0.0% |
| Capital | 10 | €125,000 | €125,000 | = | 0.0% |
| Issued capital | 100 | €125,000 | €125,000 | = | 0.0% |
| Revaluation surpluses | 12 | €600,000 | €600,000 | = | 0.0% |
| Reserves | 13 | €643,889 | €673,889 | +€30,000 | +4.7% |
| Non-distributable reserves | 130/1 | €12,500 | €12,500 | = | 0.0% |
| Legal reserve | 130 | €12,500 | €12,500 | = | 0.0% |
| Distributable reserves | 133 | €631,389 | €661,389 | +€30,000 | +4.8% |
| Profit (loss) carried forward | 14 | -€551,567 | -€502,760 | +€48,806 | +8.8% |
| Amounts payable | 17/49 | €21,019 | €7,384 | -€13,635 | -64.9% |
| Amounts payable within one year | 42/48 | €20,872 | €7,384 | -€13,488 | -64.6% |
| Current portion of amounts payable after more than one year | 42 | €14,615 | - | -€14,615 | |
| Taxes, remuneration and social security | 45 | €6,061 | €5,269 | -€792 | -13.1% |
| Taxes | 450/3 | €6,061 | €5,269 | -€792 | -13.1% |
| Other amounts payable | 47/48 | €196 | €2,115 | +€1,919 | +977% |
| Accrued charges and deferred income | 492/3 | €146 | - | -€146 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,860 | €5,442 | +€1,582 | +41.0% |
| Other operating charges | 640/8 | €8,733 | €9,002 | +€269 | +3.1% |
| Gross operating margin | 9900 | €122,749 | €122,107 | -€642 | -0.5% |
| Operating profit (loss) | 9901 | €110,156 | €107,663 | -€2,493 | -2.3% |
| Financial income | 75/76B | €1 | €1,688 | +€1,687 | +196,190% |
| Recurring financial income | 75 | €1 | €1,688 | +€1,687 | +196,190% |
| Financial charges | 65/66B | €343 | €276 | -€67 | -19.6% |
| Recurring financial charges | 65 | €343 | €276 | -€67 | -19.6% |
| Profit (loss) for the period before taxes | 9903 | €109,814 | €109,075 | -€739 | -0.7% |
| Income taxes | 67/77 | €30,561 | €30,269 | -€292 | -1.0% |
| Profit (loss) for the period | 9904 | €79,253 | €78,806 | -€447 | -0.6% |
| Profit (loss) for the period to be appropriated | 9905 | €79,253 | €78,806 | -€447 | -0.6% |
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 8 November 2026 via checked.be.