Authentès: what changed
What changed
Authentès
NACE 68.310, Real estate agency activities
filed annual accounts (NBB)
Net result for the year
€27,751
2023 · -€36,788+€64,539
Equity
€90,603
2023 · €62,852+€27,751
Cash
€16,977
2023 · €135,542-€118,566
Balance sheet total
€1.0m
2023 · €996,320+€49,600
Largest movements
Assets
- Stocks and contracts +€171,235
up €171,235 (+21.2%), from €808,291 to €979,526
of which Contracts in progress: +€122,426
- Cash -€118,566
down €118,566 (-87.5%), from €135,542 to €16,977
mainly Stocks and contracts (-€171,235) and Trade debts (-€39,785)
Equity and liabilities
- Short-term financial debts +€59,883
up €59,883 (+9.1%), from €660,000 to €719,883
- Trade debts -€39,785
down €39,785 (-51.4%), from €77,390 to €37,605
- Reserves +€27,751
up €27,751 (+121%), from €22,852 to €50,603
of which Distributable reserves: +€27,751
Income statement
- Gross operating margin +€53,085
up €53,085 (+121%), from €43,970 to €97,055
- Other operating charges -€12,926
down €12,926 (-48.0%), from €26,919 to €13,993
- Depreciation +€1,392
up €1,392 (+40.4%), from €3,443 to €4,835
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
-€36,788
Gross operating margin
+€53,085
Depreciation
-€1,392
Other operating charges
+€12,926
Financial income
+€696
Financial charges
-€785
Taxes
+€9
Result 2024
€27,751
raises the resultlowers 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
-€178,448
Investment
€0
Financing
+€59,883
Cash 2023
€135,542
From operations (derived)
-€178,448
Net result for the year
+€27,751
Depreciation
+€4,835
Stocks and contracts
-€171,235
Receivables within one year
-€2,394
Deferred charges and accrued income
+€629
Trade debts
-€39,785
Tax, wage and social debts
-€4,412
Other debts
+€3,147
Accrued charges and deferred income
+€3,016
Financing
+€59,883
Short-term financial debts
+€59,883
Cash 2024
€16,977
brings cash intakes cash out
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €996,320 | €1,045,920 | +€49,600 | +5.0% |
| Fixed assets | 21/28 | €29,422 | €24,587 | -€4,835 | -16.4% |
| Tangible fixed assets | 22/27 | €28,717 | €23,882 | -€4,835 | -16.8% |
| Plant, machinery and equipment | 23 | €3,222 | €2,545 | -€677 | -21.0% |
| Furniture and vehicles | 24 | €12,770 | €9,253 | -€3,517 | -27.5% |
| Other tangible fixed assets | 26 | €12,725 | €12,084 | -€641 | -5.0% |
| Financial fixed assets | 28 | €705 | €705 | = | 0.0% |
| Current assets | 29/58 | €966,898 | €1,021,332 | +€54,434 | +5.6% |
| Stocks and contracts in progress | 3 | €808,291 | €979,526 | +€171,235 | +21.2% |
| Stocks | 30/36 | €591,418 | €640,227 | +€48,809 | +8.3% |
| Contracts in progress | 37 | €216,872 | €339,299 | +€122,426 | +56.5% |
| Amounts receivable within one year | 40/41 | €22,194 | €24,587 | +€2,394 | +10.8% |
| Trade receivables | 40 | €22,154 | €24,587 | +€2,434 | +11.0% |
| Other amounts receivable | 41 | €40 | €0 | -€40 | -100% |
| Cash at bank and in hand | 54/58 | €135,542 | €16,977 | -€118,566 | -87.5% |
| Deferred charges and accrued income | 490/1 | €872 | €243 | -€629 | -72.1% |
| Total equity and liabilities | 10/49 | €996,320 | €1,045,920 | +€49,600 | +5.0% |
| Equity | 10/15 | €62,852 | €90,603 | +€27,751 | +44.2% |
| Contributions | 10/11 | €40,000 | €40,000 | = | 0.0% |
| Reserves | 13 | €22,852 | €50,603 | +€27,751 | +121% |
| Non-distributable reserves | 130/1 | €0 | - | = | |
| Reserves not available under the articles | 1311 | €0 | - | = | |
| Distributable reserves | 133 | €22,852 | €50,603 | +€27,751 | +121% |
| Amounts payable | 17/49 | €933,468 | €955,316 | +€21,848 | +2.3% |
| Amounts payable after more than one year | 17 | €21,600 | €21,600 | = | 0.0% |
| Financial debts | 170/4 | €21,600 | €21,600 | = | 0.0% |
| Amounts payable within one year | 42/48 | €907,135 | €925,968 | +€18,833 | +2.1% |
| Current portion of amounts payable after more than one year | 42 | €95,000 | €95,000 | = | 0.0% |
| Financial debts | 43 | €660,000 | €719,883 | +€59,883 | +9.1% |
| Credit institutions | 430/8 | €660,000 | €719,883 | +€59,883 | +9.1% |
| Trade debts | 44 | €77,390 | €37,605 | -€39,785 | -51.4% |
| Suppliers | 440/4 | €77,390 | €37,605 | -€39,785 | -51.4% |
| Taxes, remuneration and social security | 45 | €21,823 | €17,411 | -€4,412 | -20.2% |
| Taxes | 450/3 | €21,823 | €17,411 | -€4,412 | -20.2% |
| Other amounts payable | 47/48 | €52,923 | €56,070 | +€3,147 | +5.9% |
| Accrued charges and deferred income | 492/3 | €4,733 | €7,748 | +€3,016 | +63.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,443 | €4,835 | +€1,392 | +40.4% |
| Other operating charges | 640/8 | €26,919 | €13,993 | -€12,926 | -48.0% |
| Gross operating margin | 9900 | €43,970 | €97,055 | +€53,085 | +121% |
| Operating profit (loss) | 9901 | €13,608 | €78,227 | +€64,619 | +475% |
| Financial income | 75/76B | €1 | €696 | +€696 | +110,406% |
| Recurring financial income | 75 | €1 | €696 | +€696 | +110,406% |
| Financial charges | 65/66B | €50,182 | €50,967 | +€785 | +1.6% |
| Recurring financial charges | 65 | €50,182 | €50,967 | +€785 | +1.6% |
| Profit (loss) for the period before taxes | 9903 | -€36,573 | €27,956 | +€64,530 | |
| Income taxes | 67/77 | €214 | €205 | -€9 | -4.2% |
| Profit (loss) for the period | 9904 | -€36,788 | €27,751 | +€64,539 | |
| Profit (loss) for the period to be appropriated | 9905 | -€36,788 | €27,751 | +€64,539 |
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 7 November 2026 via checked.be.