D.S. CONSTRUCT: what changed
What changed
D.S. CONSTRUCT
NACE 41.001, General construction of residential buildings
filed annual accounts (NBB)
Net result for the year
€180,163
2024 · €11,858+€168,305
Equity
€215,882
2024 · €35,719+€180,163
Cash
€215,714
2024 · €26,876+€188,837
Balance sheet total
€288,728
2024 · €101,810+€186,918
Largest movements
Assets
- Cash +€188,837
up €188,837 (+703%), from €26,876 to €215,714
mainly Net result for the year (+€180,163) and Depreciation (+€15,805)
- Receivables within one year -€6,263
down €6,263 (-31.7%), from €19,757 to €13,494
of which Other amounts receivable: -€7,084
- Tangible fixed assets +€3,616
up €3,616 (+6.6%), from €55,177 to €58,793
Equity and liabilities
- Reserves +€180,163
up €180,163 (+773%), from €23,319 to €203,482
of which Distributable reserves: +€180,163
- Tax, wage and social debts +€14,003
up €14,003 (+204%), from €6,853 to €20,856
of which Taxes: +€16,653
- Debts after one year -€8,410
down €8,410 (-21.4%), from €39,333 to €30,923
Income statement
- Gross operating margin +€219,572
up €219,572 (+659%), from €33,342 to €252,914
- Taxes +€49,115
up €49,115 (+1,169%), from €4,203 to €53,318
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
€11,858
Gross operating margin
+€219,572
Staff costs
-€199
Depreciation
-€1,426
Other operating charges
-€845
Financial income
+€1
Financial charges
+€316
Taxes
-€49,115
Result 2025
€180,163
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
+€216,300
Investment
-€19,421
Financing
-€8,041
Cash 2024
€26,876
From operations (derived)
+€216,300
Net result for the year
+€180,163
Depreciation
+€15,805
Receivables within one year
+€6,263
Deferred charges and accrued income
-€727
Trade debts
+€2,338
Tax, wage and social debts
+€14,003
Other debts
-€1,545
Investment (derived)
-€19,421
Investment in fixed assets (net)
-€19,421
Financing
-€8,041
Debts after one year
-€8,410
Current portion of long-term debt
+€369
Cash 2025
€215,714
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €101,810 | €288,728 | +€186,918 | +184% |
| Fixed assets | 21/28 | €55,177 | €58,793 | +€3,616 | +6.6% |
| Tangible fixed assets | 22/27 | €55,177 | €58,793 | +€3,616 | +6.6% |
| Furniture and vehicles | 24 | €55,177 | €58,793 | +€3,616 | +6.6% |
| Current assets | 29/58 | €46,633 | €229,935 | +€183,302 | +393% |
| Amounts receivable within one year | 40/41 | €19,757 | €13,494 | -€6,263 | -31.7% |
| Trade receivables | 40 | €11,040 | €11,861 | +€821 | +7.4% |
| Other amounts receivable | 41 | €8,717 | €1,633 | -€7,084 | -81.3% |
| Cash at bank and in hand | 54/58 | €26,876 | €215,714 | +€188,837 | +703% |
| Deferred charges and accrued income | 490/1 | - | €727 | +€727 | |
| Total equity and liabilities | 10/49 | €101,810 | €288,728 | +€186,918 | +184% |
| Equity | 10/15 | €35,719 | €215,882 | +€180,163 | +504% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €23,319 | €203,482 | +€180,163 | +773% |
| Non-distributable reserves | 130/1 | €542 | €542 | = | 0.0% |
| Reserves not available under the articles | 1311 | €542 | €542 | = | 0.0% |
| Distributable reserves | 133 | €22,777 | €202,940 | +€180,163 | +791% |
| Amounts payable | 17/49 | €66,091 | €72,846 | +€6,754 | +10.2% |
| Amounts payable after more than one year | 17 | €39,333 | €30,923 | -€8,410 | -21.4% |
| Financial debts | 170/4 | €39,333 | €30,923 | -€8,410 | -21.4% |
| Amounts payable within one year | 42/48 | €26,758 | €41,922 | +€15,165 | +56.7% |
| Current portion of amounts payable after more than one year | 42 | €8,041 | €8,410 | +€369 | +4.6% |
| Trade debts | 44 | €89 | €2,426 | +€2,338 | +2,635% |
| Suppliers | 440/4 | €89 | €2,426 | +€2,338 | +2,635% |
| Taxes, remuneration and social security | 45 | €6,853 | €20,856 | +€14,003 | +204% |
| Taxes | 450/3 | €4,203 | €20,856 | +€16,653 | +396% |
| Remuneration and social security | 454/9 | €2,650 | - | -€2,650 | |
| Other amounts payable | 47/48 | €11,775 | €10,229 | -€1,545 | -13.1% |
| Remuneration, social security and pensions | 62 | - | €199 | +€199 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €14,379 | €15,805 | +€1,426 | +9.9% |
| Other operating charges | 640/8 | €490 | €1,334 | +€845 | +173% |
| Gross operating margin | 9900 | €33,342 | €252,914 | +€219,572 | +659% |
| Operating profit (loss) | 9901 | €18,473 | €235,576 | +€217,102 | +1,175% |
| Financial income | 75/76B | - | €1 | +€1 | |
| Recurring financial income | 75 | - | €1 | +€1 | |
| Financial charges | 65/66B | €2,412 | €2,096 | -€316 | -13.1% |
| Recurring financial charges | 65 | €2,412 | €2,096 | -€316 | -13.1% |
| Profit (loss) for the period before taxes | 9903 | €16,062 | €233,481 | +€217,420 | +1,354% |
| Income taxes | 67/77 | €4,203 | €53,318 | +€49,115 | +1,169% |
| Profit (loss) for the period | 9904 | €11,858 | €180,163 | +€168,305 | +1,419% |
| Profit (loss) for the period to be appropriated | 9905 | €11,858 | €180,163 | +€168,305 | +1,419% |
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.