DIXCELLIUM: what changed
What changed
DIXCELLIUM
NACE 71.121, Engineering and related technical consultancy, excluding land surveyors
filed annual accounts (NBB)
Net result for the year
€87,630
2024 · €124,171-€36,541
Equity
€20,668
2024 · €23,038-€2,370
Cash
€102,122
2024 · €102,634-€511
Balance sheet total
€157,924
2024 · €188,413-€30,490
Largest movements
Assets
- Receivables within one year -€26,803
down €26,803 (-40.7%), from €65,856 to €39,053
- Tangible fixed assets -€3,251
down €3,251 (-31.9%), from €10,179 to €6,928
of which Furniture and vehicles: -€2,358
Equity and liabilities
- Other debts -€17,331
down €17,331 (-12.3%), from €140,675 to €123,344
- Accrued charges and deferred income -€11,950
down €11,950 (-99.9%), from €11,959 to €9
- Profit (loss) carried forward -€2,370
down €2,370 (-53.4%), from €4,438 to €2,068
Income statement
- Gross operating margin -€47,618
down €47,618 (-27.7%), from €172,044 to €124,426
- Taxes -€12,965
down €12,965 (-33.5%), from €38,693 to €25,727
- Staff costs +€2,258
up €2,258 (+134%), from €1,687 to €3,946
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
€124,171
Gross operating margin
-€47,618
Staff costs
-€2,258
Depreciation
+€163
Other operating charges
+€1,709
Financial income
+€0
Financial charges
-€1,503
Taxes
+€12,965
Result 2025
€87,630
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
+€90,265
Investment
-€776
Financing
-€90,000
Cash 2024
€102,634
From operations (derived)
+€90,265
Net result for the year
+€87,630
Depreciation
+€4,349
Receivables within one year
+€26,803
Deferred charges and accrued income
-€398
Trade debts
+€853
Tax, wage and social debts
+€309
Other debts
-€17,331
Accrued charges and deferred income
-€11,950
Investment (derived)
-€776
Investment in fixed assets (net)
-€776
Financing
-€90,000
Contributions, distributions and other
-€90,000
Cash 2025
€102,122
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €188,413 | €157,924 | -€30,490 | -16.2% |
| Fixed assets | 21/28 | €11,642 | €8,069 | -€3,573 | -30.7% |
| Intangible fixed assets | 21 | €323 | - | -€323 | |
| Tangible fixed assets | 22/27 | €10,179 | €6,928 | -€3,251 | -31.9% |
| Plant, machinery and equipment | 23 | €4,319 | €3,427 | -€892 | -20.7% |
| Furniture and vehicles | 24 | €5,859 | €3,501 | -€2,358 | -40.2% |
| Financial fixed assets | 28 | €1,141 | €1,141 | = | 0.0% |
| Current assets | 29/58 | €176,772 | €149,855 | -€26,917 | -15.2% |
| Amounts receivable within one year | 40/41 | €65,856 | €39,053 | -€26,803 | -40.7% |
| Trade receivables | 40 | €65,856 | €39,053 | -€26,803 | -40.7% |
| Cash at bank and in hand | 54/58 | €102,634 | €102,122 | -€511 | -0.5% |
| Deferred charges and accrued income | 490/1 | €8,282 | €8,680 | +€398 | +4.8% |
| Total equity and liabilities | 10/49 | €188,413 | €157,924 | -€30,490 | -16.2% |
| Equity | 10/15 | €23,038 | €20,668 | -€2,370 | -10.3% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | €4,438 | €2,068 | -€2,370 | -53.4% |
| Amounts payable | 17/49 | €165,375 | €137,256 | -€28,120 | -17.0% |
| Amounts payable within one year | 42/48 | €153,416 | €137,247 | -€16,169 | -10.5% |
| Trade debts | 44 | €2,851 | €3,704 | +€853 | +29.9% |
| Suppliers | 440/4 | €2,851 | €3,704 | +€853 | +29.9% |
| Taxes, remuneration and social security | 45 | €9,890 | €10,199 | +€309 | +3.1% |
| Taxes | 450/3 | €9,890 | €10,199 | +€309 | +3.1% |
| Other amounts payable | 47/48 | €140,675 | €123,344 | -€17,331 | -12.3% |
| Accrued charges and deferred income | 492/3 | €11,959 | €9 | -€11,950 | -99.9% |
| Remuneration, social security and pensions | 62 | €1,687 | €3,946 | +€2,258 | +134% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,513 | €4,349 | -€163 | -3.6% |
| Other operating charges | 640/8 | €2,103 | €393 | -€1,709 | -81.3% |
| Gross operating margin | 9900 | €172,044 | €124,426 | -€47,618 | -27.7% |
| Operating profit (loss) | 9901 | €163,742 | €115,738 | -€48,004 | -29.3% |
| Financial income | 75/76B | €0 | €0 | +€0 | +260% |
| Recurring financial income | 75 | €0 | €0 | +€0 | +260% |
| Financial charges | 65/66B | €878 | €2,381 | +€1,503 | +171% |
| Recurring financial charges | 65 | €878 | €2,381 | +€1,503 | +171% |
| Profit (loss) for the period before taxes | 9903 | €162,864 | €113,357 | -€49,506 | -30.4% |
| Income taxes | 67/77 | €38,693 | €25,727 | -€12,965 | -33.5% |
| Profit (loss) for the period | 9904 | €124,171 | €87,630 | -€36,541 | -29.4% |
| Profit (loss) for the period to be appropriated | 9905 | €124,171 | €87,630 | -€36,541 | -29.4% |
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.