CELLIS: what changed
What changed
CELLIS
NACE 47.811, Retail sale of cars and light vans (up to 3.5 tonnes)
filed annual accounts (NBB)
Net result for the year
-€16,334
2023 · €13,598-€29,932
Equity
€28,436
2023 · €44,771-€16,335
Cash
€95
2023 · €39+€56
Balance sheet total
€101,221
2023 · €248,334-€147,113
Largest movements
Assets
- Receivables within one year -€120,314
down €120,314 (-88.9%), from €135,332 to €15,018
of which Trade receivables: -€107,835
- Stocks and contracts -€40,410
down €40,410 (-38.2%), from €105,831 to €65,421
- Deferred charges and accrued income +€13,556
up €13,556 (+1,455%), from €931 to €14,487
Equity and liabilities
- Other debts -€99,979
down €99,979 (-73.6%), from €135,841 to €35,862
- Trade debts -€33,474
down €33,474 (-69.2%), from €48,406 to €14,932
- Profit (loss) carried forward -€16,335
down €16,335 (-59.6%), from -€27,425 to -€43,760
Income statement
- Purchases and services +€313,241
new in 2024: €313,241
- Turnover +€304,081
new in 2024: €304,081
- Gross operating margin -€26,633
down €26,633, from €17,474 to -€9,159
Change in the result, 2023 to 2024
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 2023
€13,598
Gross operating margin
-€26,633
Staff costs
-€1,378
Other operating charges
-€602
Financial income
-€17
Financial charges
-€1,301
Result 2024
-€16,334
lowers the result
Derived cash bridge
The bridge is derived from the 2023 and 2024 balance sheets and the 2024 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
-€612
Investment
€0
Financing
+€668
Cash 2023
€39
From operations (derived)
-€612
Net result for the year
-€16,334
Stocks and contracts
+€40,410
Receivables within one year
+€120,314
Deferred charges and accrued income
-€13,556
Trade debts
-€33,474
Tax, wage and social debts
+€2,006
Other debts
-€99,979
Financing
+€668
Short-term financial debts
+€668
Contributions, distributions and other
-€1
Cash 2024
€95
brings cash intakes cash out
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €248,334 | €101,221 | -€147,113 | -59.2% |
| Fixed assets | 21/28 | €6,200 | €6,200 | = | 0.0% |
| Financial fixed assets | 28 | €6,200 | €6,200 | = | 0.0% |
| Current assets | 29/58 | €242,134 | €95,021 | -€147,113 | -60.8% |
| Stocks and contracts in progress | 3 | €105,831 | €65,421 | -€40,410 | -38.2% |
| Stocks | 30/36 | €105,831 | €65,421 | -€40,410 | -38.2% |
| Amounts receivable within one year | 40/41 | €135,332 | €15,018 | -€120,314 | -88.9% |
| Trade receivables | 40 | €122,853 | €15,018 | -€107,835 | -87.8% |
| Other amounts receivable | 41 | €12,479 | - | -€12,479 | |
| Cash at bank and in hand | 54/58 | €39 | €95 | +€56 | +141% |
| Deferred charges and accrued income | 490/1 | €931 | €14,487 | +€13,556 | +1,455% |
| Total equity and liabilities | 10/49 | €248,334 | €101,221 | -€147,113 | -59.2% |
| Equity | 10/15 | €44,771 | €28,436 | -€16,335 | -36.5% |
| Contributions | 10/11 | €14,073 | €14,073 | +€0 | 0.0% |
| Capital | 10 | - | €14,073 | +€14,073 | |
| Issued capital | 100 | - | €18,600 | +€18,600 | |
| Uncalled capital | 101 | - | €4,527 | +€4,527 | |
| Reserves | 13 | €58,123 | €58,123 | -€0 | 0.0% |
| Non-distributable reserves | 130/1 | €58,123 | €58,123 | -€0 | 0.0% |
| Reserves not available under the articles | 1311 | €58,123 | €58,123 | -€0 | 0.0% |
| Profit (loss) carried forward | 14 | -€27,425 | -€43,760 | -€16,335 | -59.6% |
| Amounts payable | 17/49 | €203,564 | €72,785 | -€130,779 | -64.2% |
| Amounts payable within one year | 42/48 | €203,564 | €72,785 | -€130,779 | -64.2% |
| Financial debts | 43 | €19,317 | €19,985 | +€668 | +3.5% |
| Credit institutions | 430/8 | €19,317 | €19,985 | +€668 | +3.5% |
| Trade debts | 44 | €48,406 | €14,932 | -€33,474 | -69.2% |
| Suppliers | 440/4 | €48,406 | €14,932 | -€33,474 | -69.2% |
| Advances received on contracts in progress | 46 | €0 | - | = | |
| Taxes, remuneration and social security | 45 | - | €2,006 | +€2,006 | |
| Taxes | 450/3 | - | €1,863 | +€1,863 | |
| Remuneration and social security | 454/9 | - | €143 | +€143 | |
| Other amounts payable | 47/48 | €135,841 | €35,862 | -€99,979 | -73.6% |
| Turnover | 70 | - | €304,081 | +€304,081 | |
| Goods, raw materials, services and sundry goods | 60/61 | - | €313,241 | +€313,241 | |
| Remuneration, social security and pensions | 62 | - | €1,378 | +€1,378 | |
| Other operating charges | 640/8 | €150 | €752 | +€602 | +403% |
| Gross operating margin | 9900 | €17,474 | -€9,159 | -€26,633 | |
| Operating profit (loss) | 9901 | €17,324 | -€11,289 | -€28,613 | |
| Financial income | 75/76B | €17 | - | -€17 | |
| Recurring financial income | 75 | €17 | - | -€17 | |
| Financial charges | 65/66B | €3,744 | €5,045 | +€1,301 | +34.8% |
| Recurring financial charges | 65 | €3,744 | €5,045 | +€1,301 | +34.8% |
| Profit (loss) for the period before taxes | 9903 | €13,598 | -€16,334 | -€29,932 | |
| Profit (loss) for the period | 9904 | €13,598 | -€16,334 | -€29,932 | |
| Profit (loss) for the period to be appropriated | 9905 | €13,598 | -€16,334 | -€29,932 |
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 2023 and 31 December 2024. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.