ALL - PAS: what changed
What changed
ALL - PAS
NACE 77.120, Rental and leasing activities
filed annual accounts (NBB)
Net result for the year
€86,567
2024 · €20,173+€66,395
Equity
€16,530
2024 · -€70,038+€86,567
Cash
€140,677
2024 · €17,477+€123,200
Balance sheet total
€192,936
2024 · €150,542+€42,394
Largest movements
Assets
- Cash +€123,200
up €123,200 (+705%), from €17,477 to €140,677
mainly Net result for the year (+€86,567) and Receivables within one year (+€53,913)
- Receivables within one year -€53,913
down €53,913 (-69.3%), from €77,804 to €23,891
- Tangible fixed assets -€25,196
down €25,196 (-71.2%), from €35,375 to €10,179
of which Plant, machinery and equipment: -€20,992
Equity and liabilities
- Profit (loss) carried forward +€86,567
up €86,567 (+45.0%), from -€192,241 to -€105,673
- Other debts -€26,512
down €26,512 (-59.7%), from €44,395 to €17,883
- Tax, wage and social debts -€10,666
down €10,666 (-67.2%), from €15,865 to €5,199
of which Taxes: -€9,666
- Trade debts -€3,453
down €3,453 (-55.0%), from €6,283 to €2,830
- Current portion of long-term debt -€3,046
down €3,046 (-86.0%), from €3,542 to €495
Income statement
- Gross operating margin +€51,713
up €51,713 (+122%), from €42,529 to €94,242
- Depreciation -€10,982
down €10,982 (-61.7%), from €17,793 to €6,811
- Write-downs -€3,521
no longer reported in 2025 (was €3,521)
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
€20,173
Gross operating margin
+€51,713
Depreciation
+€10,982
Write-downs
+€3,521
Other operating charges
-€244
Financial income
+€33
Financial charges
+€389
Result 2025
€86,567
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
+€107,567
Investment
+€19,174
Financing
-€3,542
Cash 2024
€17,477
From operations (derived)
+€107,567
Net result for the year
+€86,567
Depreciation
+€6,811
Stocks and contracts
+€459
Receivables within one year
+€53,913
Deferred charges and accrued income
+€448
Trade debts
-€3,453
Tax, wage and social debts
-€10,666
Other debts
-€26,512
Investment (derived)
+€19,174
Investment in fixed assets (net)
+€19,174
Financing
-€3,542
Debts after one year
-€495
Current portion of long-term debt
-€3,046
Cash 2025
€140,677
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €150,542 | €192,936 | +€42,394 | +28.2% |
| Fixed assets | 21/28 | €37,823 | €11,838 | -€25,986 | -68.7% |
| Intangible fixed assets | 21 | €2,448 | €1,658 | -€790 | -32.3% |
| Tangible fixed assets | 22/27 | €35,375 | €10,179 | -€25,196 | -71.2% |
| Plant, machinery and equipment | 23 | €26,305 | €5,313 | -€20,992 | -79.8% |
| Furniture and vehicles | 24 | €496 | €284 | -€212 | -42.7% |
| Leasing and similar rights | 25 | €8,575 | €4,583 | -€3,992 | -46.6% |
| Current assets | 29/58 | €112,719 | €181,099 | +€68,380 | +60.7% |
| Stocks and contracts in progress | 3 | €16,941 | €16,482 | -€459 | -2.7% |
| Stocks | 30/36 | €16,941 | €16,482 | -€459 | -2.7% |
| Amounts receivable within one year | 40/41 | €77,804 | €23,891 | -€53,913 | -69.3% |
| Trade receivables | 40 | €77,804 | €23,891 | -€53,913 | -69.3% |
| Cash at bank and in hand | 54/58 | €17,477 | €140,677 | +€123,200 | +705% |
| Deferred charges and accrued income | 490/1 | €498 | €49 | -€448 | -90.1% |
| Total equity and liabilities | 10/49 | €150,542 | €192,936 | +€42,394 | +28.2% |
| Equity | 10/15 | -€70,038 | €16,530 | +€86,567 | |
| Contributions | 10/11 | €118,592 | €118,592 | = | 0.0% |
| Reserves | 13 | €3,611 | €3,611 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,859 | €1,859 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,859 | €1,859 | = | 0.0% |
| Tax-exempt reserves | 132 | €1,751 | €1,751 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€192,241 | -€105,673 | +€86,567 | +45.0% |
| Amounts payable | 17/49 | €220,580 | €176,407 | -€44,173 | -20.0% |
| Amounts payable after more than one year | 17 | €150,495 | €150,000 | -€495 | -0.3% |
| Financial debts | 170/4 | €150,495 | €150,000 | -€495 | -0.3% |
| Amounts payable within one year | 42/48 | €70,085 | €26,407 | -€43,678 | -62.3% |
| Current portion of amounts payable after more than one year | 42 | €3,542 | €495 | -€3,046 | -86.0% |
| Trade debts | 44 | €6,283 | €2,830 | -€3,453 | -55.0% |
| Suppliers | 440/4 | €6,283 | €2,830 | -€3,453 | -55.0% |
| Taxes, remuneration and social security | 45 | €15,865 | €5,199 | -€10,666 | -67.2% |
| Taxes | 450/3 | €14,865 | €5,199 | -€9,666 | -65.0% |
| Remuneration and social security | 454/9 | €1,000 | - | -€1,000 | |
| Other amounts payable | 47/48 | €44,395 | €17,883 | -€26,512 | -59.7% |
| Non-recurring operating income | 76A | €35,173 | €39,382 | +€4,209 | +12.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €17,793 | €6,811 | -€10,982 | -61.7% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €3,521 | - | -€3,521 | |
| Other operating charges | 640/8 | €141 | €384 | +€244 | +173% |
| Gross operating margin | 9900 | €42,529 | €94,242 | +€51,713 | +122% |
| Operating profit (loss) | 9901 | €21,074 | €87,046 | +€65,972 | +313% |
| Financial income | 75/76B | €8 | €41 | +€33 | +420% |
| Recurring financial income | 75 | €8 | €41 | +€33 | +420% |
| Financial charges | 65/66B | €909 | €520 | -€389 | -42.8% |
| Recurring financial charges | 65 | €909 | €520 | -€389 | -42.8% |
| Profit (loss) for the period before taxes | 9903 | €20,173 | €86,567 | +€66,395 | +329% |
| Profit (loss) for the period | 9904 | €20,173 | €86,567 | +€66,395 | +329% |
| Profit (loss) for the period to be appropriated | 9905 | €20,173 | €86,567 | +€66,395 | +329% |
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.