FULL CONCEPT: what changed
What changed
FULL CONCEPT
NACE 47.781, Retail sale of solid, liquid and gaseous fuels, excluding motor fuels
filed annual accounts (NBB)
Net result for the year
-€2,959
2024 · €10,410-€13,369
Equity
€683,375
2024 · €686,334-€2,959
Cash
€333,401
2024 · €306,712+€26,689
Balance sheet total
€703,405
2024 · €710,488-€7,083
Largest movements
Assets
- Cash +€26,689
up €26,689 (+8.7%), from €306,712 to €333,401
mainly Receivables within one year (+€21,052) and Depreciation (+€15,526)
- Receivables within one year -€21,052
down €21,052 (-21.9%), from €96,235 to €75,184
of which Trade receivables: -€21,965
- Tangible fixed assets -€12,721
down €12,721 (-30.0%), from €42,392 to €29,671
Equity and liabilities
No liability line moved by more than 1% of the balance sheet total.
Income statement
- Other operating charges +€7,643
up €7,643 (+2,184%), from €350 to €7,993
- Gross operating margin -€7,531
down €7,531 (-30.1%), from €25,035 to €17,505
- Taxes -€1,434
down €1,434 (-73.4%), from €1,954 to €520
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
€10,410
Gross operating margin
-€7,531
Staff costs
-€100
Depreciation
+€190
Other operating charges
-€7,643
Financial income
+€238
Financial charges
+€42
Taxes
+€1,434
Result 2025
-€2,959
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
+€29,494
Investment
-€2,805
Financing
€0
Cash 2024
€306,712
From operations (derived)
+€29,494
Net result for the year
-€2,959
Depreciation
+€15,526
Receivables within one year
+€21,052
Trade debts
+€1,688
Tax, wage and social debts
-€2,812
Other debts
-€3,000
Investment (derived)
-€2,805
Investment in fixed assets (net)
-€2,805
Cash 2025
€333,401
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €710,488 | €703,405 | -€7,083 | -1.0% |
| Fixed assets | 21/28 | €302,541 | €289,820 | -€12,721 | -4.2% |
| Tangible fixed assets | 22/27 | €42,392 | €29,671 | -€12,721 | -30.0% |
| Furniture and vehicles | 24 | €42,392 | €29,671 | -€12,721 | -30.0% |
| Financial fixed assets | 28 | €260,149 | €260,149 | = | 0.0% |
| Current assets | 29/58 | €407,947 | €413,585 | +€5,638 | +1.4% |
| Amounts receivable within one year | 40/41 | €96,235 | €75,184 | -€21,052 | -21.9% |
| Trade receivables | 40 | €87,980 | €66,015 | -€21,965 | -25.0% |
| Other amounts receivable | 41 | €8,255 | €9,169 | +€914 | +11.1% |
| Current investments | 50/53 | €5,000 | €5,000 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €306,712 | €333,401 | +€26,689 | +8.7% |
| Total equity and liabilities | 10/49 | €710,488 | €703,405 | -€7,083 | -1.0% |
| Equity | 10/15 | €686,334 | €683,375 | -€2,959 | -0.4% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Capital | 10 | €18,600 | €18,600 | = | 0.0% |
| Issued capital | 100 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €100,165 | €100,165 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,859 | €1,859 | = | 0.0% |
| Legal reserve | 130 | €1,859 | €1,859 | = | 0.0% |
| Tax-exempt reserves | 132 | €35,044 | €35,044 | = | 0.0% |
| Distributable reserves | 133 | €63,262 | €63,262 | = | 0.0% |
| Profit (loss) carried forward | 14 | €567,569 | €564,610 | -€2,959 | -0.5% |
| Amounts payable | 17/49 | €24,154 | €20,030 | -€4,124 | -17.1% |
| Amounts payable within one year | 42/48 | €24,154 | €20,030 | -€4,124 | -17.1% |
| Trade debts | 44 | - | €1,688 | +€1,688 | |
| Suppliers | 440/4 | - | €1,688 | +€1,688 | |
| Taxes, remuneration and social security | 45 | €14,154 | €11,342 | -€2,812 | -19.9% |
| Taxes | 450/3 | €8,805 | €7,326 | -€1,478 | -16.8% |
| Remuneration and social security | 454/9 | €5,349 | €4,016 | -€1,333 | -24.9% |
| Other amounts payable | 47/48 | €10,000 | €7,000 | -€3,000 | -30.0% |
| Remuneration, social security and pensions | 62 | €43 | €142 | +€100 | +233% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €15,716 | €15,526 | -€190 | -1.2% |
| Other operating charges | 640/8 | €350 | €7,993 | +€7,643 | +2,184% |
| Gross operating margin | 9900 | €25,035 | €17,505 | -€7,531 | -30.1% |
| Operating profit (loss) | 9901 | €8,927 | -€6,156 | -€15,083 | |
| Financial income | 75/76B | €3,726 | €3,963 | +€238 | +6.4% |
| Recurring financial income | 75 | €3,726 | €3,963 | +€238 | +6.4% |
| Financial charges | 65/66B | €289 | €246 | -€42 | -14.7% |
| Recurring financial charges | 65 | €289 | €246 | -€42 | -14.7% |
| Profit (loss) for the period before taxes | 9903 | €12,364 | -€2,439 | -€14,803 | |
| Income taxes | 67/77 | €1,954 | €520 | -€1,434 | -73.4% |
| Profit (loss) for the period | 9904 | €10,410 | -€2,959 | -€13,369 | |
| Profit (loss) for the period to be appropriated | 9905 | €10,410 | -€2,959 | -€13,369 |
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 3 November 2026 via checked.be.