DECORANDA: what changed
What changed
DECORANDA
NACE 25.110, Manufacture of metal structures and parts of structures
filed annual accounts (NBB)
Net result for the year
-€397,375
30-06-2024 · -€65,428-€331,947
Equity
-€883,766
30-06-2024 · -€986,390+€102,625
Cash
€68,476
30-06-2024 · €14,017+€54,459
Balance sheet total
€2.0m
30-06-2024 · €1.8m+€162,221
Largest movements
Assets
- Stocks and contracts +€170,884
up €170,884 (+19.7%), from €868,076 to €1.0m
of which Stocks: +€180,816
- Tangible fixed assets -€92,224
down €92,224 (-31.2%), from €295,389 to €203,165
of which Other tangible fixed assets: -€79,651
- Cash +€54,459
up €54,459 (+389%), from €14,017 to €68,476
mainly Other debts (+€1.3m) and Contributions, distributions and other (+€500,000)
- Formation expenses +€51,910
new in 2024: €51,910
Equity and liabilities
- Other debts +€1.3m
up €1.3m (+1,153%), from €109,388 to €1.4m
- Debts after one year -€759,058
down €759,058 (-73.7%), from €1.0m to €270,858
of which Financial debts: -€544,058
- Contributions +€500,000
up €500,000 (+2,688%), from €18,600 to €518,600
- Profit (loss) carried forward -€397,375
down €397,375 (-29.8%), from -€1.3m to -€1.7m
- Short-term financial debts -€263,113
down €263,113 (-49.8%), from €528,049 to €264,936
Income statement
- Gross operating margin -€1.3m
down €1.3m (-86.5%), from €1.5m to €203,749
- Staff costs -€849,082
down €849,082 (-68.7%), from €1.2m to €386,881
- Depreciation -€97,824
down €97,824 (-73.6%), from €132,851 to €35,027
- Financial charges -€69,777
down €69,777 (-43.7%), from €159,595 to €89,818
- Financial income +€42,919
up €42,919 (+1,058%), from €4,058 to €46,978
Change in the result, 30-06-2024 to 31-12-2024
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 30-06-2024
-€65,428
Gross operating margin
-€1.3m
Staff costs
+€849,082
Depreciation
+€97,824
Write-downs
+€35,454
Other operating charges
+€2,113
Other operating items
-€127,554
Financial income
+€42,919
Financial charges
+€69,777
Taxes
+€1,209
Result 31-12-2024
-€397,375
raises the resultlowers the resultnot broken down further in the accounts
Derived cash bridge
The bridge is derived from the 30-06-2024 and 31-12-2024 balance sheets and the 31-12-2024 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
+€571,363
Investment
+€9,318
Financing
-€526,221
Cash 30-06-2024
€14,017
From operations (derived)
+€571,363
Net result for the year
-€397,375
Depreciation
+€35,027
Stocks and contracts
-€170,884
Receivables within one year
+€12,968
Deferred charges and accrued income
+€5,809
Trade debts
-€147,040
Tax, wage and social debts
+€6,443
Advances received
-€15,467
Other debts
+€1.3m
Accrued charges and deferred income
-€19,048
Investment (derived)
+€9,318
Investment in fixed assets (net)
+€9,318
Financing
-€526,221
Debts after one year
-€759,058
Current portion of long-term debt
-€4,051
Short-term financial debts
-€263,113
Contributions, distributions and other
+€500,000
Cash 31-12-2024
€68,476
brings cash intakes cash out
Every line side by side
| Line | Code | 30-06-2024 | 31-12-2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,810,492 | €1,972,713 | +€162,221 | +9.0% |
| Formation expenses | 20 | - | €51,910 | +€51,910 | |
| Fixed assets | 21/28 | €313,518 | €217,263 | -€96,255 | -30.7% |
| Intangible fixed assets | 21 | €14,304 | €10,274 | -€4,030 | -28.2% |
| Tangible fixed assets | 22/27 | €295,389 | €203,165 | -€92,224 | -31.2% |
| Plant, machinery and equipment | 23 | €6,463 | €11,044 | +€4,582 | +70.9% |
| Furniture and vehicles | 24 | €9,406 | €7,275 | -€2,132 | -22.7% |
| Leasing and similar rights | 25 | €61,513 | €46,490 | -€15,024 | -24.4% |
| Other tangible fixed assets | 26 | €218,007 | €138,356 | -€79,651 | -36.5% |
| Financial fixed assets | 28 | €3,825 | €3,825 | = | 0.0% |
| Current assets | 29/58 | €1,496,974 | €1,703,540 | +€206,566 | +13.8% |
| Stocks and contracts in progress | 3 | €868,076 | €1,038,960 | +€170,884 | +19.7% |
| Stocks | 30/36 | €778,383 | €959,199 | +€180,816 | +23.2% |
| Contracts in progress | 37 | €89,693 | €79,761 | -€9,932 | -11.1% |
| Amounts receivable within one year | 40/41 | €574,017 | €561,049 | -€12,968 | -2.3% |
| Trade receivables | 40 | €506,997 | €426,500 | -€80,497 | -15.9% |
| Other amounts receivable | 41 | €67,020 | €134,550 | +€67,530 | +101% |
| Cash at bank and in hand | 54/58 | €14,017 | €68,476 | +€54,459 | +389% |
| Deferred charges and accrued income | 490/1 | €40,864 | €35,055 | -€5,809 | -14.2% |
| Total equity and liabilities | 10/49 | €1,810,492 | €1,972,713 | +€162,221 | +9.0% |
| Equity | 10/15 | -€986,390 | -€883,766 | +€102,625 | +10.4% |
| Contributions | 10/11 | €18,600 | €518,600 | +€500,000 | +2,688% |
| Reserves | 13 | €330,724 | €330,724 | = | 0.0% |
| Non-distributable reserves | 130/1 | €0 | - | = | |
| Reserves not available under the articles | 1311 | €0 | - | = | |
| Distributable reserves | 133 | €330,724 | €330,724 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€1,335,714 | -€1,733,090 | -€397,375 | -29.8% |
| Amounts payable | 17/49 | €2,796,882 | €2,856,479 | +€59,597 | +2.1% |
| Amounts payable after more than one year | 17 | €1,029,916 | €270,858 | -€759,058 | -73.7% |
| Financial debts | 170/4 | €814,916 | €270,858 | -€544,058 | -66.8% |
| Other amounts payable | 178/9 | €215,000 | €0 | -€215,000 | -100% |
| Amounts payable within one year | 42/48 | €1,742,059 | €2,579,762 | +€837,703 | +48.1% |
| Current portion of amounts payable after more than one year | 42 | €91,434 | €87,384 | -€4,051 | -4.4% |
| Financial debts | 43 | €528,049 | €264,936 | -€263,113 | -49.8% |
| Credit institutions | 430/8 | €528,049 | €264,936 | -€263,113 | -49.8% |
| Trade debts | 44 | €594,354 | €447,314 | -€147,040 | -24.7% |
| Suppliers | 440/4 | €594,354 | €447,314 | -€147,040 | -24.7% |
| Advances received on contracts in progress | 46 | €44,353 | €28,886 | -€15,467 | -34.9% |
| Taxes, remuneration and social security | 45 | €374,480 | €380,924 | +€6,443 | +1.7% |
| Taxes | 450/3 | €125,633 | €143,674 | +€18,041 | +14.4% |
| Remuneration and social security | 454/9 | €248,847 | €237,250 | -€11,597 | -4.7% |
| Other amounts payable | 47/48 | €109,388 | €1,370,319 | +€1.3m | +1,153% |
| Accrued charges and deferred income | 492/3 | €24,907 | €5,859 | -€19,048 | -76.5% |
| Non-recurring operating income | 76A | €0 | €6,949 | +€6,949 | |
| Remuneration, social security and pensions | 62 | €1,235,963 | €386,881 | -€849,082 | -68.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €132,851 | €35,027 | -€97,824 | -73.6% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €33,024 | -€2,430 | -€35,454 | |
| Other operating charges | 640/8 | €5,830 | €3,717 | -€2,113 | -36.2% |
| Non-recurring operating charges | 66A | €7,034 | €134,589 | +€127,554 | +1,813% |
| Gross operating margin | 9900 | €1,506,520 | €203,749 | -€1.3m | -86.5% |
| Operating profit (loss) | 9901 | €91,817 | -€354,035 | -€445,852 | |
| Financial income | 75/76B | €4,058 | €46,978 | +€42,919 | +1,058% |
| Recurring financial income | 75 | €4,058 | €46,978 | +€42,919 | +1,058% |
| Financial charges | 65/66B | €159,595 | €89,818 | -€69,777 | -43.7% |
| Recurring financial charges | 65 | €159,595 | €89,818 | -€69,777 | -43.7% |
| Profit (loss) for the period before taxes | 9903 | -€63,719 | -€396,875 | -€333,156 | -523% |
| Income taxes | 67/77 | €1,709 | €500 | -€1,209 | -70.7% |
| Profit (loss) for the period | 9904 | -€65,428 | -€397,375 | -€331,947 | -507% |
| Transfer from tax-exempt reserves | 789 | €0 | - | = | |
| Profit (loss) for the period to be appropriated | 9905 | -€65,428 | -€397,375 | -€331,947 | -507% |
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 30 June 2024 and 31 December 2024. Green is a favourable move for that line, red an unfavourable one. Prepared on 1 November 2026 via checked.be.