OBJECTIVE: what changed
What changed
OBJECTIVE
NACE 62.100, Computer programming
filed annual accounts (NBB)
Net result for the year
€1.0m
2024 · €585,928+€455,203
Equity
€3.9m
2024 · €2.8m+€1.0m
Cash
-
2024 · €0
Balance sheet total
€13.9m
2024 · €8.8m+€5.1m
Largest movements
Assets
- Receivables within one year +€5.1m
up €5.1m (+68.4%), from €7.5m to €12.6m
of which Trade receivables: +€5.1m
Equity and liabilities
- Other debts +€2.2m
up €2.2m (+97.3%), from €2.2m to €4.4m
- Profit (loss) carried forward +€1.0m
up €1.0m (+80.8%), from €1.3m to €2.3m
- Trade debts +€998,156
up €998,156 (+62.5%), from €1.6m to €2.6m
- Tax, wage and social debts +€925,571
up €925,571 (+57.7%), from €1.6m to €2.5m
of which Taxes: +€943,818
Income statement
- Staff costs -€214,391
down €214,391 (-32.2%), from €665,951 to €451,560
- Financial income +€145,575
up €145,575 (+81.9%), from €177,792 to €323,368
- Taxes -€46,109
down €46,109 (-12.2%), from €378,964 to €332,855
- Purchases and services -€40,524
down €40,524 (-10.2%), from €398,302 to €357,778
- Financial charges -€31,508
down €31,508 (-20.7%), from €151,894 to €120,386
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
€585,928
Gross operating margin
+€5,511
Staff costs
+€214,391
Depreciation
-€97
Other operating charges
+€12,206
Financial income
+€145,575
Financial charges
+€31,508
Taxes
+€46,109
Result 2025
€1.0m
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
+€69,411
Investment
-€1,753
Financing
-€67,658
Cash 2024
€0
From operations (derived)
+€69,411
Net result for the year
+€1.0m
Depreciation
+€80,396
Receivables within one year
-€5.1m
Smaller working-capital items
-€13,936
Trade debts
+€998,156
Tax, wage and social debts
+€925,571
Other debts
+€2.2m
Investment (derived)
-€1,753
Investment in fixed assets (net)
-€1,753
Financing
-€67,658
Debts after one year
-€68,623
Current portion of long-term debt
+€965
Cash 2025
€0
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €8,799,800 | €13,857,884 | +€5.1m | +57.5% |
| Fixed assets | 21/28 | €1,282,437 | €1,203,794 | -€78,643 | -6.1% |
| Tangible fixed assets | 22/27 | €582,437 | €503,794 | -€78,643 | -13.5% |
| Plant, machinery and equipment | 23 | - | €1,656 | +€1,656 | |
| Leasing and similar rights | 25 | €582,437 | €502,138 | -€80,299 | -13.8% |
| Financial fixed assets | 28 | €700,000 | €700,000 | = | 0.0% |
| Current assets | 29/58 | €7,517,364 | €12,654,091 | +€5.1m | +68.3% |
| Amounts receivable within one year | 40/41 | €7,505,689 | €12,638,439 | +€5.1m | +68.4% |
| Trade receivables | 40 | €7,495,776 | €12,634,395 | +€5.1m | +68.6% |
| Other amounts receivable | 41 | €9,913 | €4,044 | -€5,869 | -59.2% |
| Cash at bank and in hand | 54/58 | €0 | - | = | |
| Deferred charges and accrued income | 490/1 | €11,674 | €15,652 | +€3,977 | +34.1% |
| Total equity and liabilities | 10/49 | €8,799,800 | €13,857,884 | +€5.1m | +57.5% |
| Equity | 10/15 | €2,843,324 | €3,884,456 | +€1.0m | +36.6% |
| Contributions | 10/11 | €49,979 | €49,979 | = | 0.0% |
| Reserves | 13 | €1,504,998 | €1,504,998 | = | 0.0% |
| Non-distributable reserves | 130/1 | €4,998 | €4,998 | = | 0.0% |
| Reserves not available under the articles | 1311 | €4,998 | €4,998 | = | 0.0% |
| Distributable reserves | 133 | €1,500,000 | €1,500,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €1,288,347 | €2,329,479 | +€1.0m | +80.8% |
| Amounts payable | 17/49 | €5,956,476 | €9,973,429 | +€4.0m | +67.4% |
| Amounts payable after more than one year | 17 | €445,278 | €376,655 | -€68,623 | -15.4% |
| Financial debts | 170/4 | €445,278 | €376,655 | -€68,623 | -15.4% |
| Amounts payable within one year | 42/48 | €5,501,239 | €9,596,773 | +€4.1m | +74.4% |
| Current portion of amounts payable after more than one year | 42 | €67,658 | €68,623 | +€965 | +1.4% |
| Trade debts | 44 | €1,598,295 | €2,596,451 | +€998,156 | +62.5% |
| Suppliers | 440/4 | €1,598,295 | €2,596,451 | +€998,156 | +62.5% |
| Taxes, remuneration and social security | 45 | €1,604,452 | €2,530,022 | +€925,571 | +57.7% |
| Taxes | 450/3 | €1,527,414 | €2,471,232 | +€943,818 | +61.8% |
| Remuneration and social security | 454/9 | €77,038 | €58,790 | -€18,247 | -23.7% |
| Other amounts payable | 47/48 | €2,230,834 | €4,401,677 | +€2.2m | +97.3% |
| Accrued charges and deferred income | 492/3 | €9,959 | €1 | -€9,958 | -100.0% |
| Turnover | 70 | €2,032,729 | €2,025,240 | -€7,489 | -0.4% |
| Goods, raw materials, services and sundry goods | 60/61 | €398,302 | €357,778 | -€40,524 | -10.2% |
| Remuneration, social security and pensions | 62 | €665,951 | €451,560 | -€214,391 | -32.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €80,299 | €80,396 | +€97 | +0.1% |
| Other operating charges | 640/8 | €14,597 | €2,391 | -€12,206 | -83.6% |
| Non-recurring operating charges | 66A | €0 | - | = | |
| Gross operating margin | 9900 | €1,699,841 | €1,705,352 | +€5,511 | +0.3% |
| Operating profit (loss) | 9901 | €938,994 | €1,171,005 | +€232,011 | +24.7% |
| Financial income | 75/76B | €177,792 | €323,368 | +€145,575 | +81.9% |
| Recurring financial income | 75 | €177,792 | €323,368 | +€145,575 | +81.9% |
| Financial charges | 65/66B | €151,894 | €120,386 | -€31,508 | -20.7% |
| Recurring financial charges | 65 | €151,894 | €120,386 | -€31,508 | -20.7% |
| Profit (loss) for the period before taxes | 9903 | €964,892 | €1,373,986 | +€409,094 | +42.4% |
| Income taxes | 67/77 | €378,964 | €332,855 | -€46,109 | -12.2% |
| Profit (loss) for the period | 9904 | €585,928 | €1,041,131 | +€455,203 | +77.7% |
| Profit (loss) for the period to be appropriated | 9905 | €585,928 | €1,041,131 | +€455,203 | +77.7% |
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 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 5 November 2026 via checked.be.