AMICIS: what changed
What changed
AMICIS
NACE 25.110, Manufacture of metal structures and parts of structures
filed annual accounts (NBB)
Net result for the year
€24,073
2024 · €6,951+€17,123
Equity
€600,144
2024 · €585,115+€15,030
Cash
€48,874
2024 · €12,015+€36,859
Balance sheet total
€2.1m
2024 · €2.3m-€138,356
Largest movements
Assets
- Tangible fixed assets -€183,697
down €183,697 (-10.5%), from €1.8m to €1.6m
of which Plant, machinery and equipment: -€139,840
- Cash +€36,859
up €36,859 (+307%), from €12,015 to €48,874
mainly Depreciation (+€227,036) and Tax, wage and social debts (+€50,819)
- Receivables within one year +€32,494
up €32,494 (+16.6%), from €195,981 to €228,475
of which Trade receivables: +€34,556
- Intangible fixed assets -€25,199
down €25,199 (-29.5%), from €85,296 to €60,097
Equity and liabilities
- Debts after one year -€260,855
down €260,855 (-19.8%), from €1.3m to €1.1m
of which Financial debts: -€163,265
- Tax, wage and social debts +€50,819
up €50,819 (+78.3%), from €64,925 to €115,744
of which Taxes: +€41,706
- Trade debts +€35,336
up €35,336 (+73.3%), from €48,205 to €83,542
- Current portion of long-term debt +€24,658
up €24,658 (+12.4%), from €198,606 to €223,265
- Profit (loss) carried forward +€24,073
up €24,073 (+21.8%), from €110,421 to €134,494
Income statement
- Turnover +€241,868
up €241,868 (+21.2%), from €1.1m to €1.4m
- Gross operating margin +€133,805
up €133,805 (+38.7%), from €345,545 to €479,350
- Purchases and services +€108,063
up €108,063 (+13.6%), from €793,773 to €901,837
- Staff costs +€49,023
up €49,023 (+35.6%), from €137,675 to €186,697
- Depreciation +€34,298
up €34,298 (+17.8%), from €192,738 to €227,036
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
€6,951
Gross operating margin
+€133,805
Staff costs
-€49,023
Depreciation
-€34,298
Other operating charges
+€149
Financial income
-€218
Financial charges
-€23,876
Taxes
-€9,416
Result 2025
€24,073
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
+€300,240
Investment
-€18,140
Financing
-€245,241
Cash 2024
€12,015
From operations (derived)
+€300,240
Net result for the year
+€24,073
Depreciation
+€227,036
Stocks and contracts
-€4,594
Receivables within one year
-€32,494
Deferred charges and accrued income
+€3,408
Provisions
-€3,345
Trade debts
+€35,336
Tax, wage and social debts
+€50,819
Investment (derived)
-€18,140
Investment in fixed assets (net)
-€18,140
Financing
-€245,241
Debts after one year
-€260,855
Current portion of long-term debt
+€24,658
Contributions, distributions and other
-€9,044
Cash 2025
€48,874
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €2,252,340 | €2,113,984 | -€138,356 | -6.1% |
| Fixed assets | 21/28 | €1,841,154 | €1,632,258 | -€208,896 | -11.3% |
| Intangible fixed assets | 21 | €85,296 | €60,097 | -€25,199 | -29.5% |
| Tangible fixed assets | 22/27 | €1,755,858 | €1,572,161 | -€183,697 | -10.5% |
| Plant, machinery and equipment | 23 | €1,576,783 | €1,436,943 | -€139,840 | -8.9% |
| Furniture and vehicles | 24 | €77,195 | €53,714 | -€23,480 | -30.4% |
| Leasing and similar rights | 25 | €101,880 | €81,504 | -€20,376 | -20.0% |
| Current assets | 29/58 | €411,186 | €481,726 | +€70,539 | +17.2% |
| Stocks and contracts in progress | 3 | €178,144 | €182,739 | +€4,594 | +2.6% |
| Stocks | 30/36 | €178,144 | €182,739 | +€4,594 | +2.6% |
| Amounts receivable within one year | 40/41 | €195,981 | €228,475 | +€32,494 | +16.6% |
| Trade receivables | 40 | €193,887 | €228,443 | +€34,556 | +17.8% |
| Other amounts receivable | 41 | €2,094 | €32 | -€2,062 | -98.5% |
| Cash at bank and in hand | 54/58 | €12,015 | €48,874 | +€36,859 | +307% |
| Deferred charges and accrued income | 490/1 | €25,046 | €21,639 | -€3,408 | -13.6% |
| Total equity and liabilities | 10/49 | €2,252,340 | €2,113,984 | -€138,356 | -6.1% |
| Equity | 10/15 | €585,115 | €600,144 | +€15,030 | +2.6% |
| Contributions | 10/11 | €400,000 | €400,000 | = | 0.0% |
| Capital | 10 | €400,000 | €400,000 | = | 0.0% |
| Issued capital | 100 | €400,000 | €400,000 | = | 0.0% |
| Reserves | 13 | €12,680 | €12,680 | = | 0.0% |
| Non-distributable reserves | 130/1 | €12,680 | €12,680 | = | 0.0% |
| Legal reserve | 130 | €12,680 | €12,680 | = | 0.0% |
| Profit (loss) carried forward | 14 | €110,421 | €134,494 | +€24,073 | +21.8% |
| Investment grants | 15 | €62,014 | €52,970 | -€9,044 | -14.6% |
| Provisions and deferred taxes | 16 | €22,937 | €19,592 | -€3,345 | -14.6% |
| Deferred taxes | 168 | €22,937 | €19,592 | -€3,345 | -14.6% |
| Amounts payable | 17/49 | €1,644,289 | €1,494,248 | -€150,041 | -9.1% |
| Amounts payable after more than one year | 17 | €1,318,324 | €1,057,468 | -€260,855 | -19.8% |
| Financial debts | 170/4 | €267,170 | €103,906 | -€163,265 | -61.1% |
| Other amounts payable | 178/9 | €1,051,153 | €953,563 | -€97,591 | -9.3% |
| Amounts payable within one year | 42/48 | €325,965 | €436,779 | +€110,814 | +34.0% |
| Current portion of amounts payable after more than one year | 42 | €198,606 | €223,265 | +€24,658 | +12.4% |
| Trade debts | 44 | €48,205 | €83,542 | +€35,336 | +73.3% |
| Suppliers | 440/4 | €48,205 | €83,542 | +€35,336 | +73.3% |
| Taxes, remuneration and social security | 45 | €64,925 | €115,744 | +€50,819 | +78.3% |
| Taxes | 450/3 | €43,636 | €85,342 | +€41,706 | +95.6% |
| Remuneration and social security | 454/9 | €21,289 | €30,402 | +€9,113 | +42.8% |
| Other amounts payable | 47/48 | €14,229 | €14,229 | = | 0.0% |
| Turnover | 70 | €1,139,319 | €1,381,187 | +€241,868 | +21.2% |
| Goods, raw materials, services and sundry goods | 60/61 | €793,773 | €901,837 | +€108,063 | +13.6% |
| Remuneration, social security and pensions | 62 | €137,675 | €186,697 | +€49,023 | +35.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €192,738 | €227,036 | +€34,298 | +17.8% |
| Other operating charges | 640/8 | €2,056 | €1,908 | -€149 | -7.2% |
| Gross operating margin | 9900 | €345,545 | €479,350 | +€133,805 | +38.7% |
| Operating profit (loss) | 9901 | €13,076 | €63,710 | +€50,633 | +387% |
| Financial income | 75/76B | €10,199 | €9,981 | -€218 | -2.1% |
| Recurring financial income | 75 | €9,044 | €9,044 | = | 0.0% |
| Non-recurring financial income | 76B | €1,156 | €938 | -€218 | -18.9% |
| Financial charges | 65/66B | €19,670 | €43,546 | +€23,876 | +121% |
| Recurring financial charges | 65 | €19,670 | €43,546 | +€23,876 | +121% |
| Profit (loss) for the period before taxes | 9903 | €3,606 | €30,145 | +€26,539 | +736% |
| Transfer from deferred taxes | 780 | €3,345 | €3,345 | = | 0.0% |
| Income taxes | 67/77 | - | €9,416 | +€9,416 | |
| Profit (loss) for the period | 9904 | €6,951 | €24,073 | +€17,123 | +246% |
| Profit (loss) for the period to be appropriated | 9905 | €6,951 | €24,073 | +€17,123 | +246% |
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.