PS&U: what changed
What changed
PS&U
filed annual accounts (NBB)
Net result for the year
€47
2024 · €2,867-€2,820
Equity
€468,470
2024 · €468,423+€47
Cash
€120,907
2024 · €19,249+€101,658
Balance sheet total
€3.1m
2024 · €3.1m-€22,066
Largest movements
Assets
- Tangible fixed assets -€125,950
down €125,950 (-7.8%), from €1.6m to €1.5m
- Cash +€101,658
up €101,658 (+528%), from €19,249 to €120,907
mainly Other debts (+€180,000) and Depreciation (+€125,950)
Equity and liabilities
- Debts after one year -€183,600
down €183,600 (-8.8%), from €2.1m to €1.9m
- Other debts +€180,000
up €180,000 (+46.5%), from €387,000 to €567,000
Income statement
- Gross operating margin +€18,776
up €18,776 (+10.2%), from €183,846 to €202,622
- Depreciation +€13,198
up €13,198 (+11.7%), from €112,752 to €125,950
- Other operating charges +€12,782
up €12,782 (+85.6%), from €14,934 to €27,715
- Financial charges -€3,327
down €3,327 (-6.4%), from €52,220 to €48,893
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
€2,867
Gross operating margin
+€18,776
Depreciation
-€13,198
Other operating charges
-€12,782
Financial income
+€0
Financial charges
+€3,327
Taxes
+€1,057
Result 2025
€47
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
+€285,258
Investment
€0
Financing
-€183,600
Cash 2024
€19,249
From operations (derived)
+€285,258
Net result for the year
+€47
Depreciation
+€125,950
Deferred charges and accrued income
-€2,225
Trade debts
+€9,619
Tax, wage and social debts
-€29,332
Other debts
+€180,000
Accrued charges and deferred income
+€1,200
Financing
-€183,600
Debts after one year
-€183,600
Cash 2025
€120,907
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €3,145,172 | €3,123,106 | -€22,066 | -0.7% |
| Fixed assets | 21/28 | €3,115,361 | €2,989,411 | -€125,950 | -4.0% |
| Tangible fixed assets | 22/27 | €1,615,361 | €1,489,411 | -€125,950 | -7.8% |
| Land and buildings | 22 | €1,615,361 | €1,489,411 | -€125,950 | -7.8% |
| Financial fixed assets | 28 | €1,500,000 | €1,500,000 | = | 0.0% |
| Current assets | 29/58 | €29,811 | €133,695 | +€103,884 | +348% |
| Cash at bank and in hand | 54/58 | €19,249 | €120,907 | +€101,658 | +528% |
| Deferred charges and accrued income | 490/1 | €10,563 | €12,788 | +€2,225 | +21.1% |
| Total equity and liabilities | 10/49 | €3,145,172 | €3,123,106 | -€22,066 | -0.7% |
| Equity | 10/15 | €468,423 | €468,470 | +€47 | 0.0% |
| Contributions | 10/11 | €62,000 | €62,000 | = | 0.0% |
| Capital | 10 | €62,000 | €62,000 | = | 0.0% |
| Issued capital | 100 | €62,000 | €62,000 | = | 0.0% |
| Reserves | 13 | €6,200 | €6,200 | = | 0.0% |
| Non-distributable reserves | 130/1 | €6,200 | €6,200 | = | 0.0% |
| Legal reserve | 130 | €6,200 | €6,200 | = | 0.0% |
| Profit (loss) carried forward | 14 | €400,223 | €400,270 | +€47 | 0.0% |
| Amounts payable | 17/49 | €2,676,749 | €2,654,636 | -€22,113 | -0.8% |
| Amounts payable after more than one year | 17 | €2,076,800 | €1,893,200 | -€183,600 | -8.8% |
| Financial debts | 170/4 | €2,076,800 | €1,893,200 | -€183,600 | -8.8% |
| Amounts payable within one year | 42/48 | €599,949 | €760,236 | +€160,287 | +26.7% |
| Current portion of amounts payable after more than one year | 42 | €183,600 | €183,600 | = | 0.0% |
| Trade debts | 44 | - | €9,619 | +€9,619 | |
| Suppliers | 440/4 | - | €9,619 | +€9,619 | |
| Taxes, remuneration and social security | 45 | €29,349 | €17 | -€29,332 | -99.9% |
| Taxes | 450/3 | €29,349 | €17 | -€29,332 | -99.9% |
| Other amounts payable | 47/48 | €387,000 | €567,000 | +€180,000 | +46.5% |
| Accrued charges and deferred income | 492/3 | - | €1,200 | +€1,200 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €112,752 | €125,950 | +€13,198 | +11.7% |
| Other operating charges | 640/8 | €14,934 | €27,715 | +€12,782 | +85.6% |
| Gross operating margin | 9900 | €183,846 | €202,622 | +€18,776 | +10.2% |
| Operating profit (loss) | 9901 | €56,160 | €48,957 | -€7,203 | -12.8% |
| Financial income | 75/76B | €0 | €1 | +€0 | +67.7% |
| Recurring financial income | 75 | €0 | €1 | +€0 | +67.7% |
| Financial charges | 65/66B | €52,220 | €48,893 | -€3,327 | -6.4% |
| Recurring financial charges | 65 | €52,220 | €48,893 | -€3,327 | -6.4% |
| Profit (loss) for the period before taxes | 9903 | €3,941 | €64 | -€3,877 | -98.4% |
| Income taxes | 67/77 | €1,074 | €17 | -€1,057 | -98.4% |
| Profit (loss) for the period | 9904 | €2,867 | €47 | -€2,820 | -98.4% |
| Profit (loss) for the period to be appropriated | 9905 | €2,867 | €47 | -€2,820 | -98.4% |
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 5 November 2026 via checked.be.