FORGANISER: what changed
What changed
FORGANISER
NACE 62.100, Computer programming
filed annual accounts (NBB)
Net result for the year
-€21,899
2024 · -€157,126+€135,227
Equity
€143,120
2024 · €165,019-€21,899
Cash
€1,756
2024 · €1,689+€67
Balance sheet total
€625,601
2024 · €302,965+€322,636
Largest movements
Assets
- Intangible fixed assets +€320,667
up €320,667 (+124%), from €258,963 to €579,630
Equity and liabilities
- Other debts +€310,082
up €310,082 (+377%), from €82,206 to €392,288
- Trade debts +€52,023
up €52,023 (+697%), from €7,461 to €59,484
- Profit (loss) carried forward -€21,899
down €21,899 (-0.8%), from -€2.7m to -€2.7m
- Tax, wage and social debts -€17,570
down €17,570 (-36.4%), from €48,279 to €30,709
of which Taxes: -€8,950
Income statement
- Gross operating margin +€105,773
up €105,773 (+48.9%), from €216,210 to €321,983
- Depreciation -€17,341
down €17,341 (-18.0%), from €96,489 to €79,148
- Staff costs -€14,195
down €14,195 (-5.1%), from €277,523 to €263,328
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
-€157,126
Gross operating margin
+€105,773
Staff costs
+€14,195
Depreciation
+€17,341
Other operating charges
-€940
Financial income
-€659
Financial charges
-€483
Result 2025
-€21,899
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
+€397,793
Investment
-€397,726
Financing
€0
Cash 2024
€1,689
From operations (derived)
+€397,793
Net result for the year
-€21,899
Depreciation
+€79,148
Receivables within one year
-€6,050
Deferred charges and accrued income
+€2,059
Trade debts
+€52,023
Tax, wage and social debts
-€17,570
Other debts
+€310,082
Investment (derived)
-€397,726
Investment in fixed assets (net)
-€397,726
Cash 2025
€1,756
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €302,965 | €625,601 | +€322,636 | +106% |
| Fixed assets | 21/28 | €262,881 | €581,459 | +€318,578 | +121% |
| Intangible fixed assets | 21 | €258,963 | €579,630 | +€320,667 | +124% |
| Tangible fixed assets | 22/27 | €3,668 | €1,579 | -€2,089 | -57.0% |
| Plant, machinery and equipment | 23 | €3,668 | €1,579 | -€2,089 | -57.0% |
| Financial fixed assets | 28 | €250 | €250 | = | 0.0% |
| Current assets | 29/58 | €40,084 | €44,142 | +€4,058 | +10.1% |
| Amounts receivable within one year | 40/41 | €36,336 | €42,386 | +€6,050 | +16.7% |
| Trade receivables | 40 | €36,065 | €38,369 | +€2,304 | +6.4% |
| Other amounts receivable | 41 | €271 | €4,017 | +€3,746 | +1,382% |
| Cash at bank and in hand | 54/58 | €1,689 | €1,756 | +€67 | +4.0% |
| Deferred charges and accrued income | 490/1 | €2,059 | - | -€2,059 | |
| Total equity and liabilities | 10/49 | €302,965 | €625,601 | +€322,636 | +106% |
| Equity | 10/15 | €165,019 | €143,120 | -€21,899 | -13.3% |
| Contributions | 10/11 | €2,892,468 | €2,892,468 | = | 0.0% |
| Capital | 10 | €2,892,468 | €2,892,468 | = | 0.0% |
| Issued capital | 100 | €2,892,468 | €2,892,468 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€2,727,449 | -€2,749,348 | -€21,899 | -0.8% |
| Amounts payable | 17/49 | €137,946 | €482,481 | +€344,535 | +250% |
| Amounts payable within one year | 42/48 | €137,946 | €482,481 | +€344,535 | +250% |
| Trade debts | 44 | €7,461 | €59,484 | +€52,023 | +697% |
| Suppliers | 440/4 | €7,461 | €59,484 | +€52,023 | +697% |
| Taxes, remuneration and social security | 45 | €48,279 | €30,709 | -€17,570 | -36.4% |
| Taxes | 450/3 | €8,950 | - | -€8,950 | |
| Remuneration and social security | 454/9 | €39,329 | €30,709 | -€8,620 | -21.9% |
| Other amounts payable | 47/48 | €82,206 | €392,288 | +€310,082 | +377% |
| Remuneration, social security and pensions | 62 | €277,523 | €263,328 | -€14,195 | -5.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €96,489 | €79,148 | -€17,341 | -18.0% |
| Other operating charges | 640/8 | €154 | €1,094 | +€940 | +610% |
| Gross operating margin | 9900 | €216,210 | €321,983 | +€105,773 | +48.9% |
| Operating profit (loss) | 9901 | -€157,956 | -€21,587 | +€136,369 | +86.3% |
| Financial income | 75/76B | €830 | €171 | -€659 | -79.4% |
| Recurring financial income | 75 | €830 | €171 | -€659 | -79.4% |
| Financial charges | 65/66B | - | €483 | +€483 | |
| Recurring financial charges | 65 | - | €483 | +€483 | |
| Profit (loss) for the period before taxes | 9903 | -€157,126 | -€21,899 | +€135,227 | +86.1% |
| Profit (loss) for the period | 9904 | -€157,126 | -€21,899 | +€135,227 | +86.1% |
| Profit (loss) for the period to be appropriated | 9905 | -€157,126 | -€21,899 | +€135,227 | +86.1% |
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.