AXE - IMMO: what changed
What changed
AXE - IMMO
NACE 82.100, Office administrative and support services
filed annual accounts (NBB)
Net result for the year
€84,688
2024 · €82,491+€2,197
Equity
€473,143
2024 · €388,455+€84,688
Cash
€157,056
2024 · €194,888-€37,832
Balance sheet total
€1.3m
2024 · €1.3m-€1,960
Largest movements
Assets
- Stocks and contracts +€131,161
new in 2025: €131,161
- Tangible fixed assets -€122,165
down €122,165 (-11.3%), from €1.1m to €956,403
of which Land and buildings: -€67,222
- Cash -€37,832
down €37,832 (-19.4%), from €194,888 to €157,056
mainly Stocks and contracts (-€131,161) and Debts after one year (-€92,292)
- Receivables within one year +€23,450
up €23,450 (+107%), from €21,901 to €45,351
of which Trade receivables: +€23,450
Equity and liabilities
- Debts after one year -€92,292
down €92,292 (-13.9%), from €662,451 to €570,159
of which Financial debts: -€97,261
- Reserves +€80,000
up €80,000 (+33.1%), from €242,000 to €322,000
of which Distributable reserves: +€80,000
- Trade debts -€20,604
down €20,604 (-55.1%), from €37,410 to €16,806
- Tax, wage and social debts +€17,167
up €17,167 (+47.3%), from €36,276 to €53,442
of which Taxes: +€18,098
Income statement
- Staff costs +€21,078
up €21,078 (+47.2%), from €44,697 to €65,776
- Depreciation -€16,119
down €16,119 (-13.8%), from €116,805 to €100,686
- Gross operating margin +€6,341
up €6,341 (+2.0%), from €310,402 to €316,743
- Financial charges -€4,310
down €4,310 (-14.3%), from €30,092 to €25,782
- Other operating charges +€3,689
up €3,689 (+848%), from €435 to €4,124
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
€82,491
Gross operating margin
+€6,341
Staff costs
-€21,078
Depreciation
+€16,119
Write-downs
+€2,740
Other operating charges
-€3,689
Financial income
+€70
Financial charges
+€4,310
Taxes
-€2,616
Result 2025
€84,688
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
+€25,922
Investment
+€21,479
Financing
-€85,233
Cash 2024
€194,888
From operations (derived)
+€25,922
Net result for the year
+€84,688
Depreciation
+€100,686
Stocks and contracts
-€131,161
Receivables within one year
-€23,450
Deferred charges and accrued income
-€3,426
Trade debts
-€20,604
Tax, wage and social debts
+€17,167
Other debts
-€3,477
Accrued charges and deferred income
+€5,500
Investment (derived)
+€21,479
Investment in fixed assets (net)
+€21,479
Financing
-€85,233
Debts after one year
-€92,292
Current portion of long-term debt
+€7,059
Cash 2025
€157,056
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,300,684 | €1,298,724 | -€1,960 | -0.2% |
| Fixed assets | 21/28 | €1,079,328 | €957,163 | -€122,165 | -11.3% |
| Intangible fixed assets | 21 | €0 | €0 | = | |
| Tangible fixed assets | 22/27 | €1,078,568 | €956,403 | -€122,165 | -11.3% |
| Land and buildings | 22 | €950,128 | €882,906 | -€67,222 | -7.1% |
| Plant, machinery and equipment | 23 | €23,644 | €17,666 | -€5,978 | -25.3% |
| Furniture and vehicles | 24 | €104,796 | €55,830 | -€48,966 | -46.7% |
| Financial fixed assets | 28 | €760 | €760 | = | 0.0% |
| Current assets | 29/58 | €221,356 | €341,561 | +€120,205 | +54.3% |
| Stocks and contracts in progress | 3 | - | €131,161 | +€131,161 | |
| Stocks | 30/36 | - | €131,161 | +€131,161 | |
| Amounts receivable within one year | 40/41 | €21,901 | €45,351 | +€23,450 | +107% |
| Trade receivables | 40 | €21,826 | €45,276 | +€23,450 | +107% |
| Other amounts receivable | 41 | €75 | €75 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €194,888 | €157,056 | -€37,832 | -19.4% |
| Deferred charges and accrued income | 490/1 | €4,568 | €7,994 | +€3,426 | +75.0% |
| Total equity and liabilities | 10/49 | €1,300,684 | €1,298,724 | -€1,960 | -0.2% |
| Equity | 10/15 | €388,455 | €473,143 | +€84,688 | +21.8% |
| Contributions | 10/11 | €20,460 | €20,460 | = | 0.0% |
| Contributions outside capital | 11 | - | €20,460 | +€20,460 | |
| Other | 1109/19 | - | €20,460 | +€20,460 | |
| Reserves | 13 | €242,000 | €322,000 | +€80,000 | +33.1% |
| Non-distributable reserves | 130/1 | €0 | - | = | |
| Reserves not available under the articles | 1311 | €0 | - | = | |
| Distributable reserves | 133 | €242,000 | €322,000 | +€80,000 | +33.1% |
| Profit (loss) carried forward | 14 | €125,995 | €130,683 | +€4,688 | +3.7% |
| Provisions and deferred taxes | 16 | - | €0 | = | |
| Provisions for liabilities and charges | 160/5 | - | €0 | = | |
| Taxes | 161 | - | €0 | = | |
| Amounts payable | 17/49 | €912,229 | €825,581 | -€86,648 | -9.5% |
| Amounts payable after more than one year | 17 | €662,451 | €570,159 | -€92,292 | -13.9% |
| Financial debts | 170/4 | €611,767 | €514,506 | -€97,261 | -15.9% |
| Other amounts payable | 178/9 | €50,683 | €55,653 | +€4,969 | +9.8% |
| Amounts payable within one year | 42/48 | €249,778 | €249,922 | +€144 | +0.1% |
| Current portion of amounts payable after more than one year | 42 | €90,203 | €97,261 | +€7,059 | +7.8% |
| Trade debts | 44 | €37,410 | €16,806 | -€20,604 | -55.1% |
| Suppliers | 440/4 | €37,410 | €16,806 | -€20,604 | -55.1% |
| Taxes, remuneration and social security | 45 | €36,276 | €53,442 | +€17,167 | +47.3% |
| Taxes | 450/3 | €31,234 | €49,332 | +€18,098 | +57.9% |
| Remuneration and social security | 454/9 | €5,042 | €4,111 | -€931 | -18.5% |
| Other amounts payable | 47/48 | €85,890 | €82,413 | -€3,477 | -4.0% |
| Accrued charges and deferred income | 492/3 | - | €5,500 | +€5,500 | |
| Non-recurring operating income | 76A | €908 | €0 | -€908 | -100% |
| Remuneration, social security and pensions | 62 | €44,697 | €65,776 | +€21,078 | +47.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €116,805 | €100,686 | -€16,119 | -13.8% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €3,467 | €726 | -€2,740 | -79.0% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | - | €0 | = | |
| Other operating charges | 640/8 | €435 | €4,124 | +€3,689 | +848% |
| Gross operating margin | 9900 | €310,402 | €316,743 | +€6,341 | +2.0% |
| Operating profit (loss) | 9901 | €144,998 | €145,431 | +€433 | +0.3% |
| Financial income | 75/76B | €45 | €115 | +€70 | +157% |
| Recurring financial income | 75 | €45 | €115 | +€70 | +157% |
| Financial charges | 65/66B | €30,092 | €25,782 | -€4,310 | -14.3% |
| Recurring financial charges | 65 | €30,092 | €25,782 | -€4,310 | -14.3% |
| Profit (loss) for the period before taxes | 9903 | €114,950 | €119,763 | +€4,813 | +4.2% |
| Income taxes | 67/77 | €32,460 | €35,075 | +€2,616 | +8.1% |
| Profit (loss) for the period | 9904 | €82,491 | €84,688 | +€2,197 | +2.7% |
| Profit (loss) for the period to be appropriated | 9905 | €82,491 | €84,688 | +€2,197 | +2.7% |
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 30 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 5 November 2026 via checked.be.