Gejo: what changed
What changed
Gejo
NACE 01.500, Mixed farming
filed annual accounts (NBB)
Net result for the year
€413,330
2024 · €374,641+€38,688
Equity
€3.0m
2024 · €2.6m+€413,330
Cash
€2.6m
2024 · €2.0m+€504,593
Balance sheet total
€4.1m
2024 · €3.7m+€392,971
Largest movements
Assets
- Cash +€504,593
up €504,593 (+24.7%), from €2.0m to €2.6m
mainly Net result for the year (+€413,330) and Depreciation (+€104,354)
- Tangible fixed assets -€88,602
down €88,602 (-6.7%), from €1.3m to €1.2m
of which Furniture and vehicles: -€63,884
Equity and liabilities
- Reserves +€413,330
up €413,330 (+16.2%), from €2.6m to €3.0m
of which Distributable reserves: +€413,880
Income statement
- Gross operating margin +€45,650
up €45,650 (+6.8%), from €667,206 to €712,856
- Financial charges -€33,506
down €33,506 (-98.2%), from €34,106 to €600
- Taxes +€20,784
up €20,784 (+12.5%), from €166,085 to €186,869
- Financial income -€15,051
down €15,051 (-80.7%), from €18,642 to €3,590
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
€374,641
Gross operating margin
+€45,650
Depreciation
-€3,085
Other operating charges
-€1,548
Financial income
-€15,051
Financial charges
+€33,506
Taxes
-€20,784
Result 2025
€413,330
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
+€520,345
Investment
-€15,752
Financing
€0
Cash 2024
€2.0m
From operations (derived)
+€520,345
Net result for the year
+€413,330
Depreciation
+€104,354
Receivables after one year
+€20,000
Receivables within one year
+€14,557
Deferred charges and accrued income
-€11,536
Provisions
-€283
Trade debts
+€5,558
Tax, wage and social debts
-€3,218
Other debts
+€11,465
Accrued charges and deferred income
-€33,882
Investment (derived)
-€15,752
Investment in fixed assets (net)
-€15,752
Cash 2025
€2.6m
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €3,660,294 | €4,053,265 | +€392,971 | +10.7% |
| Fixed assets | 21/28 | €1,322,186 | €1,233,585 | -€88,602 | -6.7% |
| Tangible fixed assets | 22/27 | €1,321,449 | €1,232,847 | -€88,602 | -6.7% |
| Land and buildings | 22 | €1,123,641 | €1,112,804 | -€10,837 | -1.0% |
| Plant, machinery and equipment | 23 | €35,604 | €21,724 | -€13,880 | -39.0% |
| Furniture and vehicles | 24 | €162,204 | €98,319 | -€63,884 | -39.4% |
| Financial fixed assets | 28 | €737 | €737 | = | 0.0% |
| Current assets | 29/58 | €2,338,108 | €2,819,680 | +€481,572 | +20.6% |
| Amounts receivable after more than one year | 29 | €20,000 | - | -€20,000 | |
| Other amounts receivable | 291 | €20,000 | - | -€20,000 | |
| Amounts receivable within one year | 40/41 | €256,008 | €241,452 | -€14,557 | -5.7% |
| Trade receivables | 40 | €252,093 | €228,321 | -€23,772 | -9.4% |
| Other amounts receivable | 41 | €3,915 | €13,131 | +€9,216 | +235% |
| Current investments | 50/53 | €1,512 | €1,512 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €2,046,740 | €2,551,333 | +€504,593 | +24.7% |
| Deferred charges and accrued income | 490/1 | €13,847 | €25,382 | +€11,536 | +83.3% |
| Total equity and liabilities | 10/49 | €3,660,294 | €4,053,265 | +€392,971 | +10.7% |
| Equity | 10/15 | €2,576,802 | €2,990,131 | +€413,330 | +16.0% |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Reserves | 13 | €2,556,802 | €2,970,131 | +€413,330 | +16.2% |
| Non-distributable reserves | 130/1 | €2,000 | €2,000 | = | 0.0% |
| Reserves not available under the articles | 1311 | €2,000 | €2,000 | = | 0.0% |
| Tax-exempt reserves | 132 | €58,298 | €57,748 | -€550 | -0.9% |
| Distributable reserves | 133 | €2,496,503 | €2,910,383 | +€413,880 | +16.6% |
| Provisions and deferred taxes | 16 | €6,232 | €5,948 | -€283 | -4.5% |
| Deferred taxes | 168 | €6,232 | €5,948 | -€283 | -4.5% |
| Amounts payable | 17/49 | €1,077,261 | €1,057,185 | -€20,076 | -1.9% |
| Amounts payable after more than one year | 17 | €710,000 | €710,000 | = | 0.0% |
| Other amounts payable | 178/9 | €710,000 | €710,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €333,379 | €347,185 | +€13,806 | +4.1% |
| Trade debts | 44 | €43,886 | €49,444 | +€5,558 | +12.7% |
| Suppliers | 440/4 | €43,886 | €49,444 | +€5,558 | +12.7% |
| Taxes, remuneration and social security | 45 | €22,601 | €19,383 | -€3,218 | -14.2% |
| Taxes | 450/3 | €22,601 | €19,383 | -€3,218 | -14.2% |
| Other amounts payable | 47/48 | €266,892 | €278,358 | +€11,465 | +4.3% |
| Accrued charges and deferred income | 492/3 | €33,882 | - | -€33,882 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €101,269 | €104,354 | +€3,085 | +3.0% |
| Other operating charges | 640/8 | €10,029 | €11,577 | +€1,548 | +15.4% |
| Gross operating margin | 9900 | €667,206 | €712,856 | +€45,650 | +6.8% |
| Operating profit (loss) | 9901 | €555,908 | €596,925 | +€41,018 | +7.4% |
| Financial income | 75/76B | €18,642 | €3,590 | -€15,051 | -80.7% |
| Recurring financial income | 75 | €18,642 | €3,590 | -€15,051 | -80.7% |
| Financial charges | 65/66B | €34,106 | €600 | -€33,506 | -98.2% |
| Recurring financial charges | 65 | €34,106 | €600 | -€33,506 | -98.2% |
| Profit (loss) for the period before taxes | 9903 | €540,443 | €599,916 | +€59,473 | +11.0% |
| Transfer from deferred taxes | 780 | €283 | €283 | = | 0.0% |
| Income taxes | 67/77 | €166,085 | €186,869 | +€20,784 | +12.5% |
| Profit (loss) for the period | 9904 | €374,641 | €413,330 | +€38,688 | +10.3% |
| Transfer from tax-exempt reserves | 789 | €550 | €550 | = | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | €375,192 | €413,880 | +€38,688 | +10.3% |
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.