SAUVIMMO: what changed
What changed
SAUVIMMO
NACE 68.110, Buying and selling of own real estate
filed annual accounts (NBB)
Net result for the year
-€135,020
2023 · €10,147-€145,167
Equity
€652,932
2023 · €787,951-€135,020
Cash
-
2023 · €865-€865
Balance sheet total
€2.0m
2023 · €2.0m-€20,057
Largest movements
Assets
- Tangible fixed assets -€40,907
down €40,907 (-2.9%), from €1.4m to €1.4m
of which Land and buildings: -€54,384
- Receivables within one year +€23,874
up €23,874 (+9.2%), from €260,269 to €284,142
of which Other amounts receivable: +€18,651
Equity and liabilities
- Other debts +€206,112
up €206,112 (+158%), from €130,428 to €336,539
- Profit (loss) carried forward -€135,020
down €135,020 (-55.3%), from €244,272 to €109,252
- Trade debts -€53,570
down €53,570 (-69.9%), from €76,614 to €23,044
- Debts after one year -€49,601
down €49,601 (-5.5%), from €903,196 to €853,595
of which Other amounts payable: -€33,513
Income statement
- Gross operating margin -€73,308
down €73,308 (-60.5%), from €121,074 to €47,765
- Taxes +€42,803
up €42,803 (+571%), from €7,500 to €50,303
- Other operating charges +€23,107
up €23,107 (+1,393%), from €1,659 to €24,766
- Financial charges +€15,518
up €15,518 (+53.2%), from €29,183 to €44,701
- Depreciation -€9,566
down €9,566 (-13.2%), from €72,588 to €63,022
Change in the result, 2023 to 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 2023
€10,147
Gross operating margin
-€73,308
Depreciation
+€9,566
Other operating charges
-€23,107
Financial income
+€3
Financial charges
-€15,518
Taxes
-€42,803
Result 2024
-€135,020
raises the resultlowers the result
Derived cash bridge
The bridge is derived from the 2023 and 2024 balance sheets and the 2024 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
+€68,014
Investment
-€19,956
Financing
-€48,923
Cash 2023
€865
From operations (derived)
+€68,014
Net result for the year
-€135,020
Depreciation
+€63,022
Receivables within one year
-€23,874
Trade debts
-€53,570
Tax, wage and social debts
+€11,183
Other debts
+€206,112
Accrued charges and deferred income
+€160
Investment (derived)
-€19,956
Investment in fixed assets (net)
-€19,956
Financing
-€48,923
Debts after one year
-€49,601
Current portion of long-term debt
-€4,573
Short-term financial debts
+€5,251
Cash 2024
€0
brings cash intakes cash out
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €2,013,058 | €1,993,001 | -€20,057 | -1.0% |
| Formation expenses | 20 | €0 | - | = | |
| Fixed assets | 21/28 | €1,751,925 | €1,708,859 | -€43,066 | -2.5% |
| Tangible fixed assets | 22/27 | €1,434,154 | €1,393,247 | -€40,907 | -2.9% |
| Land and buildings | 22 | €1,418,038 | €1,363,654 | -€54,384 | -3.8% |
| Plant, machinery and equipment | 23 | €1,639 | €8,428 | +€6,788 | +414% |
| Furniture and vehicles | 24 | €2,860 | €446 | -€2,414 | -84.4% |
| Other tangible fixed assets | 26 | €11,617 | €20,719 | +€9,102 | +78.3% |
| Financial fixed assets | 28 | €317,771 | €315,612 | -€2,159 | -0.7% |
| Current assets | 29/58 | €261,134 | €284,142 | +€23,009 | +8.8% |
| Amounts receivable within one year | 40/41 | €260,269 | €284,142 | +€23,874 | +9.2% |
| Trade receivables | 40 | €236,385 | €241,608 | +€5,223 | +2.2% |
| Other amounts receivable | 41 | €23,884 | €42,534 | +€18,651 | +78.1% |
| Cash at bank and in hand | 54/58 | €865 | - | -€865 | |
| Total equity and liabilities | 10/49 | €2,013,058 | €1,993,001 | -€20,057 | -1.0% |
| Equity | 10/15 | €787,951 | €652,932 | -€135,020 | -17.1% |
| Contributions | 10/11 | €168,592 | €168,592 | = | 0.0% |
| Capital | 10 | €168,592 | €168,592 | = | 0.0% |
| Issued capital | 100 | €168,592 | €168,592 | = | 0.0% |
| Revaluation surpluses | 12 | €358,228 | €358,228 | = | 0.0% |
| Reserves | 13 | €16,859 | €16,859 | = | 0.0% |
| Non-distributable reserves | 130/1 | €16,859 | €16,859 | = | 0.0% |
| Legal reserve | 130 | €16,859 | €16,859 | = | 0.0% |
| Profit (loss) carried forward | 14 | €244,272 | €109,252 | -€135,020 | -55.3% |
| Amounts payable | 17/49 | €1,225,107 | €1,340,070 | +€114,962 | +9.4% |
| Amounts payable after more than one year | 17 | €903,196 | €853,595 | -€49,601 | -5.5% |
| Financial debts | 170/4 | €572,679 | €556,591 | -€16,087 | -2.8% |
| Other amounts payable | 178/9 | €330,517 | €297,004 | -€33,513 | -10.1% |
| Amounts payable within one year | 42/48 | €321,912 | €486,314 | +€164,402 | +51.1% |
| Current portion of amounts payable after more than one year | 42 | €107,370 | €102,797 | -€4,573 | -4.3% |
| Financial debts | 43 | - | €5,251 | +€5,251 | |
| Credit institutions | 430/8 | - | €5,251 | +€5,251 | |
| Trade debts | 44 | €76,614 | €23,044 | -€53,570 | -69.9% |
| Suppliers | 440/4 | €76,614 | €23,044 | -€53,570 | -69.9% |
| Taxes, remuneration and social security | 45 | €7,500 | €18,683 | +€11,183 | +149% |
| Taxes | 450/3 | €7,500 | €18,683 | +€11,183 | +149% |
| Other amounts payable | 47/48 | €130,428 | €336,539 | +€206,112 | +158% |
| Accrued charges and deferred income | 492/3 | - | €160 | +€160 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €72,588 | €63,022 | -€9,566 | -13.2% |
| Other operating charges | 640/8 | €1,659 | €24,766 | +€23,107 | +1,393% |
| Gross operating margin | 9900 | €121,074 | €47,765 | -€73,308 | -60.5% |
| Operating profit (loss) | 9901 | €46,827 | -€40,022 | -€86,849 | |
| Financial income | 75/76B | €3 | €7 | +€3 | +105% |
| Recurring financial income | 75 | €3 | €7 | +€3 | +105% |
| Financial charges | 65/66B | €29,183 | €44,701 | +€15,518 | +53.2% |
| Recurring financial charges | 65 | €29,183 | €44,701 | +€15,518 | +53.2% |
| Profit (loss) for the period before taxes | 9903 | €17,647 | -€84,716 | -€102,364 | |
| Income taxes | 67/77 | €7,500 | €50,303 | +€42,803 | +571% |
| Profit (loss) for the period | 9904 | €10,147 | -€135,020 | -€145,167 | |
| Profit (loss) for the period to be appropriated | 9905 | €10,147 | -€135,020 | -€145,167 |
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 2023 and 31 December 2024. Green is a favourable move for that line, red an unfavourable one. Prepared on 4 November 2026 via checked.be.