Ukee: what changed
What changed
Ukee
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
€121,717
2024 · €123,144-€1,427
Equity
€1.6m
2024 · €2.0m-€428,283
Cash
€4,664
2024 · €65,375-€60,711
Balance sheet total
€2.8m
2024 · €2.8m-€48,019
Largest movements
Assets
- Receivables within one year -€82,936
down €82,936 (-80.0%), from €103,627 to €20,691
of which Other amounts receivable: -€62,245
- Cash -€60,711
down €60,711 (-92.9%), from €65,375 to €4,664
mainly Contributions, distributions and other (-€550,000) and Receivables after one year (-€50,655)
- Receivables after one year +€50,655
up €50,655 (+69.0%), from €73,451 to €124,106
- Current investments +€50,000
new in 2025: €50,000
Equity and liabilities
- Profit (loss) carried forward -€428,283
down €428,283 (-98.3%), from €435,804 to €7,521
- Other debts +€427,577
up €427,577 (+70.6%), from €605,867 to €1.0m
- Debts after one year -€40,973
down €40,973 (-27.5%), from €149,128 to €108,155
Income statement
- Financial charges +€14,588
up €14,588 (+86.2%), from €16,921 to €31,509
- Gross operating margin +€8,989
up €8,989 (+6.1%), from €148,083 to €157,072
- Taxes -€1,874
down €1,874 (-5.5%), from €34,166 to €32,292
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
€123,144
Gross operating margin
+€8,989
Depreciation
+€879
Other operating charges
-€46
Financial income
+€1,464
Financial charges
-€14,588
Taxes
+€1,874
Result 2025
€121,717
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
+€593,280
Investment
-€50,826
Financing
-€603,165
Cash 2024
€65,375
From operations (derived)
+€593,280
Net result for the year
+€121,717
Depreciation
+€5,856
Receivables after one year
-€50,655
Receivables within one year
+€82,936
Smaller working-capital items
-€535
Tax, wage and social debts
+€6,384
Other debts
+€427,577
Investment (derived)
-€50,826
Investment in fixed assets (net)
-€826
Current investments
-€50,000
Financing
-€603,165
Debts after one year
-€40,973
Current portion of long-term debt
-€12,192
Contributions, distributions and other
-€550,000
Cash 2025
€4,664
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €2,823,182 | €2,775,163 | -€48,019 | -1.7% |
| Fixed assets | 21/28 | €2,572,585 | €2,567,556 | -€5,029 | -0.2% |
| Tangible fixed assets | 22/27 | €12,540 | €7,510 | -€5,029 | -40.1% |
| Furniture and vehicles | 24 | €5,136 | €1,207 | -€3,929 | -76.5% |
| Other tangible fixed assets | 26 | €7,403 | €6,303 | -€1,100 | -14.9% |
| Financial fixed assets | 28 | €2,560,045 | €2,560,045 | = | 0.0% |
| Current assets | 29/58 | €250,597 | €207,608 | -€42,989 | -17.2% |
| Amounts receivable after more than one year | 29 | €73,451 | €124,106 | +€50,655 | +69.0% |
| Other amounts receivable | 291 | €73,451 | €124,106 | +€50,655 | +69.0% |
| Amounts receivable within one year | 40/41 | €103,627 | €20,691 | -€82,936 | -80.0% |
| Trade receivables | 40 | €41,382 | €20,691 | -€20,691 | -50.0% |
| Other amounts receivable | 41 | €62,245 | €0 | -€62,245 | -100% |
| Current investments | 50/53 | - | €50,000 | +€50,000 | |
| Cash at bank and in hand | 54/58 | €65,375 | €4,664 | -€60,711 | -92.9% |
| Deferred charges and accrued income | 490/1 | €8,144 | €8,147 | +€3 | 0.0% |
| Total equity and liabilities | 10/49 | €2,823,182 | €2,775,163 | -€48,019 | -1.7% |
| Equity | 10/15 | €1,988,630 | €1,560,347 | -€428,283 | -21.5% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,534,227 | €1,534,227 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Tax-exempt reserves | 132 | €1,532,367 | €1,532,367 | = | 0.0% |
| Profit (loss) carried forward | 14 | €435,804 | €7,521 | -€428,283 | -98.3% |
| Amounts payable | 17/49 | €834,551 | €1,214,816 | +€380,264 | +45.6% |
| Amounts payable after more than one year | 17 | €149,128 | €108,155 | -€40,973 | -27.5% |
| Financial debts | 170/4 | €149,128 | €108,155 | -€40,973 | -27.5% |
| Amounts payable within one year | 42/48 | €685,424 | €1,106,661 | +€421,237 | +61.5% |
| Current portion of amounts payable after more than one year | 42 | €64,258 | €52,065 | -€12,192 | -19.0% |
| Trade debts | 44 | €927 | €395 | -€532 | -57.4% |
| Suppliers | 440/4 | €927 | €395 | -€532 | -57.4% |
| Taxes, remuneration and social security | 45 | €14,372 | €20,757 | +€6,384 | +44.4% |
| Taxes | 450/3 | €14,372 | €20,757 | +€6,384 | +44.4% |
| Other amounts payable | 47/48 | €605,867 | €1,033,444 | +€427,577 | +70.6% |
| Non-recurring operating income | 76A | €0 | - | = | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €6,735 | €5,856 | -€879 | -13.1% |
| Other operating charges | 640/8 | €1,483 | €1,530 | +€46 | +3.1% |
| Gross operating margin | 9900 | €148,083 | €157,072 | +€8,989 | +6.1% |
| Operating profit (loss) | 9901 | €139,864 | €149,687 | +€9,822 | +7.0% |
| Financial income | 75/76B | €34,367 | €35,831 | +€1,464 | +4.3% |
| Recurring financial income | 75 | €34,367 | €35,831 | +€1,464 | +4.3% |
| Non-recurring financial income | 76B | €0 | - | = | |
| Financial charges | 65/66B | €16,921 | €31,509 | +€14,588 | +86.2% |
| Recurring financial charges | 65 | €16,921 | €31,509 | +€14,588 | +86.2% |
| Profit (loss) for the period before taxes | 9903 | €157,310 | €154,009 | -€3,302 | -2.1% |
| Income taxes | 67/77 | €34,166 | €32,292 | -€1,874 | -5.5% |
| Profit (loss) for the period | 9904 | €123,144 | €121,717 | -€1,427 | -1.2% |
| Transfer to tax-exempt reserves | 689 | €0 | - | = | |
| Profit (loss) for the period to be appropriated | 9905 | €123,144 | €121,717 | -€1,427 | -1.2% |
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 1 November 2026 via checked.be.