PRIMABEL: what changed
What changed
PRIMABEL
NACE 68.121, Development of residential building projects
filed annual accounts (NBB)
Net result for the year
€9,386
2024 · €35,283-€25,897
Equity
€1.2m
2024 · €1.2m+€9,386
Cash
€222,014
2024 · €62,949+€159,065
Balance sheet total
€6.2m
2024 · €6.1m+€96,982
Largest movements
Assets
- Stocks and contracts -€450,469
down €450,469 (-19.8%), from €2.3m to €1.8m
- Receivables within one year +€391,670
up €391,670 (+10.4%), from €3.8m to €4.2m
of which Other amounts receivable: +€485,644
- Cash +€159,065
up €159,065 (+253%), from €62,949 to €222,014
mainly Stocks and contracts (+€450,469) and Short-term financial debts (+€202,268)
Equity and liabilities
- Short-term financial debts +€202,268
up €202,268 (+5.1%), from €4.0m to €4.2m
- Other debts -€86,000
down €86,000 (-46.2%), from €186,000 to €100,000
Income statement
- Gross operating margin -€103,678
down €103,678 (-32.3%), from €321,119 to €217,441
- Financial charges -€57,195
down €57,195 (-22.5%), from €254,264 to €197,069
- Other operating charges -€10,775
down €10,775 (-58.7%), from €18,357 to €7,582
- Taxes -€9,799
down €9,799 (-74.1%), from €13,216 to €3,417
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
€35,283
Gross operating margin
-€103,678
Other operating charges
+€10,775
Financial income
+€12
Financial charges
+€57,195
Taxes
+€9,799
Result 2025
€9,386
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
-€43,204
Investment
€0
Financing
+€202,268
Cash 2024
€62,949
From operations (derived)
-€43,204
Net result for the year
+€9,386
Stocks and contracts
+€450,469
Receivables within one year
-€391,670
Deferred charges and accrued income
+€3,284
Trade debts
-€10,451
Tax, wage and social debts
-€6,229
Advances received
-€12,000
Other debts
-€86,000
Accrued charges and deferred income
+€7
Financing
+€202,268
Short-term financial debts
+€202,268
Cash 2025
€222,014
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €6,122,019 | €6,219,001 | +€96,982 | +1.6% |
| Fixed assets | 21/28 | €5,000 | €5,000 | = | 0.0% |
| Financial fixed assets | 28 | €5,000 | €5,000 | = | 0.0% |
| Current assets | 29/58 | €6,117,019 | €6,214,001 | +€96,982 | +1.6% |
| Stocks and contracts in progress | 3 | €2,276,549 | €1,826,081 | -€450,469 | -19.8% |
| Stocks | 30/36 | €2,276,549 | €1,826,081 | -€450,469 | -19.8% |
| Amounts receivable within one year | 40/41 | €3,774,156 | €4,165,826 | +€391,670 | +10.4% |
| Trade receivables | 40 | €168,581 | €74,606 | -€93,974 | -55.7% |
| Other amounts receivable | 41 | €3,605,575 | €4,091,219 | +€485,644 | +13.5% |
| Cash at bank and in hand | 54/58 | €62,949 | €222,014 | +€159,065 | +253% |
| Deferred charges and accrued income | 490/1 | €3,365 | €80 | -€3,284 | -97.6% |
| Total equity and liabilities | 10/49 | €6,122,019 | €6,219,001 | +€96,982 | +1.6% |
| Equity | 10/15 | €1,232,181 | €1,241,567 | +€9,386 | +0.8% |
| 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 | €990,213 | €990,213 | = | 0.0% |
| Non-distributable reserves | 130/1 | €6,200 | €6,200 | = | 0.0% |
| Legal reserve | 130 | €6,200 | €6,200 | = | 0.0% |
| Distributable reserves | 133 | €984,013 | €984,013 | = | 0.0% |
| Profit (loss) carried forward | 14 | €179,968 | €189,354 | +€9,386 | +5.2% |
| Amounts payable | 17/49 | €4,889,838 | €4,977,434 | +€87,596 | +1.8% |
| Amounts payable after more than one year | 17 | €648,231 | €648,231 | = | 0.0% |
| Other amounts payable | 178/9 | €648,231 | €648,231 | = | 0.0% |
| Amounts payable within one year | 42/48 | €4,237,802 | €4,325,390 | +€87,589 | +2.1% |
| Financial debts | 43 | €3,951,898 | €4,154,167 | +€202,268 | +5.1% |
| Credit institutions | 430/8 | €3,951,898 | €4,154,167 | +€202,268 | +5.1% |
| Trade debts | 44 | €21,042 | €10,591 | -€10,451 | -49.7% |
| Suppliers | 440/4 | €21,042 | €10,591 | -€10,451 | -49.7% |
| Advances received on contracts in progress | 46 | €56,000 | €44,000 | -€12,000 | -21.4% |
| Taxes, remuneration and social security | 45 | €22,861 | €16,633 | -€6,229 | -27.2% |
| Taxes | 450/3 | €22,861 | €16,633 | -€6,229 | -27.2% |
| Other amounts payable | 47/48 | €186,000 | €100,000 | -€86,000 | -46.2% |
| Accrued charges and deferred income | 492/3 | €3,806 | €3,813 | +€7 | +0.2% |
| Other operating charges | 640/8 | €18,357 | €7,582 | -€10,775 | -58.7% |
| Gross operating margin | 9900 | €321,119 | €217,441 | -€103,678 | -32.3% |
| Operating profit (loss) | 9901 | €302,763 | €209,859 | -€92,904 | -30.7% |
| Financial income | 75/76B | €0 | €12 | +€12 | |
| Recurring financial income | 75 | €0 | €12 | +€12 | |
| Financial charges | 65/66B | €254,264 | €197,069 | -€57,195 | -22.5% |
| Recurring financial charges | 65 | €254,264 | €197,069 | -€57,195 | -22.5% |
| Profit (loss) for the period before taxes | 9903 | €48,499 | €12,802 | -€35,696 | -73.6% |
| Income taxes | 67/77 | €13,216 | €3,417 | -€9,799 | -74.1% |
| Profit (loss) for the period | 9904 | €35,283 | €9,386 | -€25,897 | -73.4% |
| Profit (loss) for the period to be appropriated | 9905 | €35,283 | €9,386 | -€25,897 | -73.4% |
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 1 November 2026 via checked.be.