Greenvalley Construct: what changed
What changed
Greenvalley Construct
NACE 46.646, Wholesale trade
filed annual accounts (NBB)
Net result for the year
€117,363
2024 · €76,010+€41,352
Equity
€237,867
2024 · €120,505+€117,363
Cash
€197,253
2024 · €98,735+€98,517
Balance sheet total
€878,060
2024 · €826,479+€51,581
Largest movements
Assets
- Cash +€98,517
up €98,517 (+99.8%), from €98,735 to €197,253
mainly Net result for the year (+€117,363) and Short-term financial debts (+€35,000)
- Stocks and contracts -€26,287
down €26,287 (-9.8%), from €267,769 to €241,482
- Receivables within one year -€17,370
down €17,370 (-4.8%), from €363,493 to €346,124
of which Other amounts receivable: -€13,169
- Deferred charges and accrued income -€9,941
down €9,941 (-65.5%), from €15,187 to €5,246
Equity and liabilities
- Reserves +€117,363
up €117,363 (+115%), from €101,905 to €219,267
- Trade debts -€74,006
down €74,006 (-21.7%), from €341,681 to €267,675
- Debts after one year -€37,500
down €37,500 (-54.5%), from €68,750 to €31,250
- Short-term financial debts +€35,000
up €35,000 (+20.0%), from €175,000 to €210,000
- Current portion of long-term debt +€10,633
up €10,633 (+39.6%), from €26,867 to €37,500
Income statement
- Gross operating margin +€191,125
up €191,125 (+58.9%), from €324,616 to €515,741
- Staff costs +€115,789
up €115,789 (+61.2%), from €189,235 to €305,024
- Taxes +€22,417
up €22,417 (+194%), from €11,571 to €33,988
- Financial charges +€6,973
up €6,973 (+26.7%), from €26,147 to €33,120
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
€76,010
Gross operating margin
+€191,125
Staff costs
-€115,789
Depreciation
-€1,338
Other operating charges
+€885
Financial income
-€4,141
Financial charges
-€6,973
Taxes
-€22,417
Result 2025
€117,363
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
+€122,235
Investment
-€31,851
Financing
+€8,133
Cash 2024
€98,735
From operations (derived)
+€122,235
Net result for the year
+€117,363
Depreciation
+€25,190
Stocks and contracts
+€26,287
Receivables within one year
+€17,370
Deferred charges and accrued income
+€9,941
Trade debts
-€74,006
Tax, wage and social debts
+€9,198
Other debts
-€9,107
Investment (derived)
-€31,851
Investment in fixed assets (net)
-€31,851
Financing
+€8,133
Debts after one year
-€37,500
Current portion of long-term debt
+€10,633
Short-term financial debts
+€35,000
Cash 2025
€197,253
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €826,479 | €878,060 | +€51,581 | +6.2% |
| Fixed assets | 21/28 | €81,294 | €87,956 | +€6,661 | +8.2% |
| Intangible fixed assets | 21 | €967 | €2,868 | +€1,901 | +197% |
| Tangible fixed assets | 22/27 | €71,478 | €76,238 | +€4,760 | +6.7% |
| Plant, machinery and equipment | 23 | €18,967 | €20,186 | +€1,220 | +6.4% |
| Furniture and vehicles | 24 | €35,722 | €28,798 | -€6,924 | -19.4% |
| Other tangible fixed assets | 26 | €16,789 | €27,254 | +€10,465 | +62.3% |
| Financial fixed assets | 28 | €8,850 | €8,850 | = | 0.0% |
| Current assets | 29/58 | €745,185 | €790,104 | +€44,920 | +6.0% |
| Stocks and contracts in progress | 3 | €267,769 | €241,482 | -€26,287 | -9.8% |
| Stocks | 30/36 | €267,769 | €241,482 | -€26,287 | -9.8% |
| Amounts receivable within one year | 40/41 | €363,493 | €346,124 | -€17,370 | -4.8% |
| Trade receivables | 40 | €334,639 | €330,438 | -€4,201 | -1.3% |
| Other amounts receivable | 41 | €28,854 | €15,686 | -€13,169 | -45.6% |
| Cash at bank and in hand | 54/58 | €98,735 | €197,253 | +€98,517 | +99.8% |
| Deferred charges and accrued income | 490/1 | €15,187 | €5,246 | -€9,941 | -65.5% |
| Total equity and liabilities | 10/49 | €826,479 | €878,060 | +€51,581 | +6.2% |
| Equity | 10/15 | €120,505 | €237,867 | +€117,363 | +97.4% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €101,905 | €219,267 | +€117,363 | +115% |
| Distributable reserves | 133 | €101,905 | €219,267 | +€117,363 | +115% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €705,975 | €640,193 | -€65,782 | -9.3% |
| Amounts payable after more than one year | 17 | €68,750 | €31,250 | -€37,500 | -54.5% |
| Financial debts | 170/4 | €68,750 | €31,250 | -€37,500 | -54.5% |
| Amounts payable within one year | 42/48 | €637,225 | €608,943 | -€28,282 | -4.4% |
| Current portion of amounts payable after more than one year | 42 | €26,867 | €37,500 | +€10,633 | +39.6% |
| Financial debts | 43 | €175,000 | €210,000 | +€35,000 | +20.0% |
| Credit institutions | 430/8 | €175,000 | €210,000 | +€35,000 | +20.0% |
| Trade debts | 44 | €341,681 | €267,675 | -€74,006 | -21.7% |
| Suppliers | 440/4 | €341,681 | €267,675 | -€74,006 | -21.7% |
| Taxes, remuneration and social security | 45 | €80,927 | €90,125 | +€9,198 | +11.4% |
| Taxes | 450/3 | €74,481 | €64,227 | -€10,254 | -13.8% |
| Remuneration and social security | 454/9 | €6,446 | €25,898 | +€19,452 | +302% |
| Other amounts payable | 47/48 | €12,750 | €3,643 | -€9,107 | -71.4% |
| Accrued charges and deferred income | 492/3 | €0 | - | = | |
| Non-recurring operating income | 76A | €52,093 | €0 | -€52,093 | -100% |
| Remuneration, social security and pensions | 62 | €189,235 | €305,024 | +€115,789 | +61.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €23,852 | €25,190 | +€1,338 | +5.6% |
| Other operating charges | 640/8 | €3,973 | €3,088 | -€885 | -22.3% |
| Gross operating margin | 9900 | €324,616 | €515,741 | +€191,125 | +58.9% |
| Operating profit (loss) | 9901 | €107,556 | €182,439 | +€74,883 | +69.6% |
| Financial income | 75/76B | €6,173 | €2,031 | -€4,141 | -67.1% |
| Recurring financial income | 75 | €6,173 | €2,031 | -€4,141 | -67.1% |
| Financial charges | 65/66B | €26,147 | €33,120 | +€6,973 | +26.7% |
| Recurring financial charges | 65 | €26,147 | €33,120 | +€6,973 | +26.7% |
| Profit (loss) for the period before taxes | 9903 | €87,581 | €151,350 | +€63,769 | +72.8% |
| Income taxes | 67/77 | €11,571 | €33,988 | +€22,417 | +194% |
| Profit (loss) for the period | 9904 | €76,010 | €117,363 | +€41,352 | +54.4% |
| Profit (loss) for the period to be appropriated | 9905 | €76,010 | €117,363 | +€41,352 | +54.4% |
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 3 November 2026 via checked.be.