PHARMALIS: what changed
What changed
PHARMALIS
NACE 82.990, Other business support services
filed annual accounts (NBB)
Net result for the year
€18,272
2024 · -€61,315+€79,587
Equity
€85,307
2024 · €437,090-€351,783
Cash
€566,390
2024 · €383,907+€182,483
Balance sheet total
€1.1m
2024 · €1.2m-€56,843
Largest movements
Assets
- Cash +€182,483
up €182,483 (+47.5%), from €383,907 to €566,390
mainly Other debts (+€302,234) and Depreciation (+€115,977)
- Current investments -€100,000
no longer reported in 2025 (was €100,000)
- Intangible fixed assets -€81,695
no longer reported in 2025 (was €81,695)
- Stocks and contracts -€28,516
down €28,516 (-14.8%), from €192,909 to €164,393
- Tangible fixed assets -€25,811
down €25,811 (-9.2%), from €281,246 to €255,435
of which Furniture and vehicles: -€15,809
Equity and liabilities
- Reserves -€401,750
down €401,750 (-50.3%), from €798,106 to €396,356
of which Distributable reserves: -€320,055
- Other debts +€302,234
up €302,234 (+66.1%), from €457,041 to €759,276
- Profit (loss) carried forward +€49,967
up €49,967 (+12.9%), from -€388,063 to -€338,096
- Debts after one year -€22,608
down €22,608 (-20.9%), from €108,357 to €85,749
Income statement
- Depreciation -€81,636
down €81,636 (-41.3%), from €197,613 to €115,977
- Staff costs -€46,857
down €46,857 (-29.0%), from €161,379 to €114,523
- Gross operating margin -€45,968
down €45,968 (-12.0%), from €382,642 to €336,675
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
-€61,315
Gross operating margin
-€45,968
Staff costs
+€46,857
Depreciation
+€81,636
Other operating charges
-€542
Financial income
-€2,051
Financial charges
-€792
Taxes
+€447
Result 2025
€18,272
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
+€488,109
Investment
+€91,529
Financing
-€397,154
Cash 2024
€383,907
From operations (derived)
+€488,109
Net result for the year
+€18,272
Depreciation
+€115,977
Stocks and contracts
+€28,516
Receivables within one year
+€4,015
Deferred charges and accrued income
-€711
Trade debts
+€7,996
Tax, wage and social debts
+€10,525
Other debts
+€302,234
Accrued charges and deferred income
+€1,283
Investment (derived)
+€91,529
Investment in fixed assets (net)
-€8,471
Current investments
+€100,000
Financing
-€397,154
Debts after one year
-€22,608
Current portion of long-term debt
-€4,490
Contributions, distributions and other
-€370,055
Cash 2025
€566,390
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,153,307 | €1,096,463 | -€56,843 | -4.9% |
| Fixed assets | 21/28 | €363,052 | €255,546 | -€107,506 | -29.6% |
| Intangible fixed assets | 21 | €81,695 | - | -€81,695 | |
| Tangible fixed assets | 22/27 | €281,246 | €255,435 | -€25,811 | -9.2% |
| Land and buildings | 22 | €255,895 | €246,354 | -€9,542 | -3.7% |
| Plant, machinery and equipment | 23 | €1,902 | €1,442 | -€460 | -24.2% |
| Furniture and vehicles | 24 | €23,449 | €7,639 | -€15,809 | -67.4% |
| Financial fixed assets | 28 | €111 | €111 | = | 0.0% |
| Current assets | 29/58 | €790,255 | €840,917 | +€50,663 | +6.4% |
| Stocks and contracts in progress | 3 | €192,909 | €164,393 | -€28,516 | -14.8% |
| Stocks | 30/36 | €192,909 | €164,393 | -€28,516 | -14.8% |
| Amounts receivable within one year | 40/41 | €111,607 | €107,592 | -€4,015 | -3.6% |
| Trade receivables | 40 | €66,702 | €79,326 | +€12,625 | +18.9% |
| Other amounts receivable | 41 | €44,906 | €28,266 | -€16,640 | -37.1% |
| Current investments | 50/53 | €100,000 | - | -€100,000 | |
| Cash at bank and in hand | 54/58 | €383,907 | €566,390 | +€182,483 | +47.5% |
| Deferred charges and accrued income | 490/1 | €1,831 | €2,542 | +€711 | +38.8% |
| Total equity and liabilities | 10/49 | €1,153,307 | €1,096,463 | -€56,843 | -4.9% |
| Equity | 10/15 | €437,090 | €85,307 | -€351,783 | -80.5% |
| Contributions | 10/11 | €27,047 | €27,047 | = | 0.0% |
| Reserves | 13 | €798,106 | €396,356 | -€401,750 | -50.3% |
| Tax-exempt reserves | 132 | €81,695 | - | -€81,695 | |
| Distributable reserves | 133 | €716,411 | €396,356 | -€320,055 | -44.7% |
| Profit (loss) carried forward | 14 | -€388,063 | -€338,096 | +€49,967 | +12.9% |
| Amounts payable | 17/49 | €716,217 | €1,011,157 | +€294,940 | +41.2% |
| Amounts payable after more than one year | 17 | €108,357 | €85,749 | -€22,608 | -20.9% |
| Financial debts | 170/4 | €108,357 | €85,749 | -€22,608 | -20.9% |
| Amounts payable within one year | 42/48 | €568,325 | €884,591 | +€316,265 | +55.6% |
| Current portion of amounts payable after more than one year | 42 | €42,099 | €37,609 | -€4,490 | -10.7% |
| Trade debts | 44 | €44,879 | €52,875 | +€7,996 | +17.8% |
| Suppliers | 440/4 | €44,879 | €52,875 | +€7,996 | +17.8% |
| Taxes, remuneration and social security | 45 | €24,306 | €34,831 | +€10,525 | +43.3% |
| Taxes | 450/3 | €4,946 | €8,108 | +€3,163 | +63.9% |
| Remuneration and social security | 454/9 | €19,360 | €26,723 | +€7,363 | +38.0% |
| Other amounts payable | 47/48 | €457,041 | €759,276 | +€302,234 | +66.1% |
| Accrued charges and deferred income | 492/3 | €39,534 | €40,817 | +€1,283 | +3.2% |
| Remuneration, social security and pensions | 62 | €161,379 | €114,523 | -€46,857 | -29.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €197,613 | €115,977 | -€81,636 | -41.3% |
| Other operating charges | 640/8 | €5,406 | €5,948 | +€542 | +10.0% |
| Gross operating margin | 9900 | €382,642 | €336,675 | -€45,968 | -12.0% |
| Operating profit (loss) | 9901 | €18,244 | €100,227 | +€81,983 | +449% |
| Financial income | 75/76B | €8,985 | €6,934 | -€2,051 | -22.8% |
| Recurring financial income | 75 | €8,985 | €6,934 | -€2,051 | -22.8% |
| Financial charges | 65/66B | €49,310 | €50,101 | +€792 | +1.6% |
| Recurring financial charges | 65 | €49,310 | €50,101 | +€792 | +1.6% |
| Profit (loss) for the period before taxes | 9903 | -€22,081 | €57,059 | +€79,140 | |
| Income taxes | 67/77 | €39,234 | €38,786 | -€447 | -1.1% |
| Profit (loss) for the period | 9904 | -€61,315 | €18,272 | +€79,587 | |
| Transfer from tax-exempt reserves | 789 | €163,390 | €81,695 | -€81,695 | -50.0% |
| Profit (loss) for the period to be appropriated | 9905 | €102,075 | €99,967 | -€2,108 | -2.1% |
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.