GESTIMMSAC: what changed
What changed
GESTIMMSAC
filed annual accounts (NBB)
Net result for the year
-€9,338
2024 · -€5,470-€3,868
Equity
€402,726
2024 · €412,064-€9,338
Cash
€23,916
2024 · €10,775+€13,141
Balance sheet total
€451,634
2024 · €484,016-€32,382
Largest movements
Assets
- Tangible fixed assets -€46,407
down €46,407 (-12.5%), from €370,522 to €324,115
of which Land and buildings: -€45,454
- Cash +€13,141
up €13,141 (+122%), from €10,775 to €23,916
mainly Depreciation (+€46,407) and Accrued charges and deferred income (+€1,410)
Equity and liabilities
- Debts after one year -€22,784
down €22,784 (-74.7%), from €30,484 to €7,700
- Reserves -€5,246
down €5,246 (-2.7%), from €194,662 to €189,416
of which Tax-exempt reserves: -€5,246
Income statement
- Gross operating margin -€2,210
down €2,210 (-5.4%), from €41,131 to €38,921
- Depreciation +€1,015
up €1,015 (+2.2%), from €45,393 to €46,407
- Financial income -€923
down €923 (-34.7%), from €2,663 to €1,739
- Financial charges -€440
down €440 (-30.0%), from €1,468 to €1,028
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
-€5,470
Gross operating margin
-€2,210
Depreciation
-€1,015
Other operating charges
-€160
Financial income
-€923
Financial charges
+€440
Result 2025
-€9,338
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
+€36,678
Investment
-€1,217
Financing
-€22,320
Cash 2024
€10,775
From operations (derived)
+€36,678
Net result for the year
-€9,338
Depreciation
+€46,407
Receivables within one year
+€333
Provisions
-€2,655
Trade debts
+€187
Other debts
+€335
Accrued charges and deferred income
+€1,410
Investment (derived)
-€1,217
Current investments
-€1,217
Financing
-€22,320
Debts after one year
-€22,784
Current portion of long-term debt
+€464
Cash 2025
€23,916
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €484,016 | €451,634 | -€32,382 | -6.7% |
| Fixed assets | 21/28 | €370,522 | €324,115 | -€46,407 | -12.5% |
| Tangible fixed assets | 22/27 | €370,522 | €324,115 | -€46,407 | -12.5% |
| Land and buildings | 22 | €366,711 | €321,257 | -€45,454 | -12.4% |
| Furniture and vehicles | 24 | €3,811 | €2,858 | -€953 | -25.0% |
| Current assets | 29/58 | €113,494 | €127,519 | +€14,025 | +12.4% |
| Amounts receivable within one year | 40/41 | €855 | €522 | -€333 | -39.0% |
| Other amounts receivable | 41 | €855 | €522 | -€333 | -39.0% |
| Current investments | 50/53 | €101,864 | €103,081 | +€1,217 | +1.2% |
| Cash at bank and in hand | 54/58 | €10,775 | €23,916 | +€13,141 | +122% |
| Total equity and liabilities | 10/49 | €484,016 | €451,634 | -€32,382 | -6.7% |
| Equity | 10/15 | €412,064 | €402,726 | -€9,338 | -2.3% |
| Contributions | 10/11 | €327,037 | €327,037 | = | 0.0% |
| Capital | 10 | €327,037 | €327,037 | = | 0.0% |
| Issued capital | 100 | €327,037 | €327,037 | = | 0.0% |
| Reserves | 13 | €194,662 | €189,416 | -€5,246 | -2.7% |
| Non-distributable reserves | 130/1 | €20,000 | €20,000 | = | 0.0% |
| Legal reserve | 130 | €20,000 | €20,000 | = | 0.0% |
| Tax-exempt reserves | 132 | €28,583 | €23,336 | -€5,246 | -18.4% |
| Distributable reserves | 133 | €146,080 | €146,080 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€109,636 | -€113,727 | -€4,091 | -3.7% |
| Provisions and deferred taxes | 16 | €14,150 | €11,494 | -€2,655 | -18.8% |
| Deferred taxes | 168 | €14,150 | €11,494 | -€2,655 | -18.8% |
| Amounts payable | 17/49 | €57,803 | €37,414 | -€20,389 | -35.3% |
| Amounts payable after more than one year | 17 | €30,484 | €7,700 | -€22,784 | -74.7% |
| Financial debts | 170/4 | €30,484 | €7,700 | -€22,784 | -74.7% |
| Amounts payable within one year | 42/48 | €25,869 | €26,855 | +€986 | +3.8% |
| Current portion of amounts payable after more than one year | 42 | €22,320 | €22,784 | +€464 | +2.1% |
| Trade debts | 44 | €1,001 | €1,188 | +€187 | +18.7% |
| Suppliers | 440/4 | €1,001 | €1,188 | +€187 | +18.7% |
| Other amounts payable | 47/48 | €2,548 | €2,882 | +€335 | +13.1% |
| Accrued charges and deferred income | 492/3 | €1,450 | €2,860 | +€1,410 | +97.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €45,393 | €46,407 | +€1,015 | +2.2% |
| Other operating charges | 640/8 | €5,058 | €5,218 | +€160 | +3.2% |
| Gross operating margin | 9900 | €41,131 | €38,921 | -€2,210 | -5.4% |
| Operating profit (loss) | 9901 | -€9,320 | -€12,704 | -€3,384 | -36.3% |
| Financial income | 75/76B | €2,663 | €1,739 | -€923 | -34.7% |
| Recurring financial income | 75 | €2,663 | €1,739 | -€923 | -34.7% |
| Financial charges | 65/66B | €1,468 | €1,028 | -€440 | -30.0% |
| Recurring financial charges | 65 | €1,468 | €1,028 | -€440 | -30.0% |
| Profit (loss) for the period before taxes | 9903 | -€8,125 | -€11,993 | -€3,868 | -47.6% |
| Transfer from deferred taxes | 780 | €2,655 | €2,655 | +€0 | 0.0% |
| Profit (loss) for the period | 9904 | -€5,470 | -€9,338 | -€3,868 | -70.7% |
| Transfer from tax-exempt reserves | 789 | €5,246 | €5,246 | = | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | -€224 | -€4,091 | -€3,868 | -1,729% |
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.