Patholem: what changed
What changed
Patholem
NACE 86.220, Specialist medical practice
filed annual accounts (NBB)
Net result for the year
€222,666
2024 · €151,399+€71,267
Equity
€138,624
2024 · €348,624-€210,000
Cash
€239,759
2024 · €122,620+€117,138
Balance sheet total
€803,395
2024 · €691,425+€111,970
Largest movements
Assets
- Cash +€117,138
up €117,138 (+95.5%), from €122,620 to €239,759
mainly Other debts (+€369,537) and Net result for the year (+€222,666)
Equity and liabilities
- Other debts +€369,537
up €369,537 (+273%), from €135,169 to €504,706
- Reserves -€210,000
down €210,000 (-63.6%), from €330,024 to €120,024
- Debts after one year -€76,000
down €76,000 (-63.2%), from €120,333 to €44,334
- Tax, wage and social debts +€29,770
up €29,770 (+1,240%), from €2,400 to €32,170
Income statement
- Financial income +€49,512
up €49,512 (+1,212%), from €4,087 to €53,599
- Gross operating margin +€31,542
up €31,542 (+15.1%), from €208,439 to €239,981
- Taxes +€9,578
up €9,578 (+19.0%), from €50,522 to €60,100
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
€151,399
Gross operating margin
+€31,542
Depreciation
+€16
Other operating charges
-€1,988
Financial income
+€49,512
Financial charges
+€1,763
Taxes
-€9,578
Result 2025
€222,666
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
+€628,654
Investment
-€2,850
Financing
-€508,666
Cash 2024
€122,620
From operations (derived)
+€628,654
Net result for the year
+€222,666
Depreciation
+€154
Receivables within one year
+€4,429
Deferred charges and accrued income
+€3,436
Smaller working-capital items
-€1,337
Tax, wage and social debts
+€29,770
Other debts
+€369,537
Investment (derived)
-€2,850
Investment in fixed assets (net)
-€2,850
Financing
-€508,666
Debts after one year
-€76,000
Contributions, distributions and other
-€432,666
Cash 2025
€239,759
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €691,425 | €803,395 | +€111,970 | +16.2% |
| Fixed assets | 21/28 | €483,333 | €486,030 | +€2,696 | +0.6% |
| Tangible fixed assets | 22/27 | - | €2,696 | +€2,696 | |
| Plant, machinery and equipment | 23 | - | €2,696 | +€2,696 | |
| Financial fixed assets | 28 | €483,333 | €483,333 | = | 0.0% |
| Current assets | 29/58 | €208,091 | €317,365 | +€109,274 | +52.5% |
| Amounts receivable within one year | 40/41 | €14,533 | €10,104 | -€4,429 | -30.5% |
| Other amounts receivable | 41 | €14,533 | €10,104 | -€4,429 | -30.5% |
| Current investments | 50/53 | €43,564 | €43,564 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €122,620 | €239,759 | +€117,138 | +95.5% |
| Deferred charges and accrued income | 490/1 | €27,374 | €23,938 | -€3,436 | -12.6% |
| Total equity and liabilities | 10/49 | €691,425 | €803,395 | +€111,970 | +16.2% |
| Equity | 10/15 | €348,624 | €138,624 | -€210,000 | -60.2% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €330,024 | €120,024 | -€210,000 | -63.6% |
| Distributable reserves | 133 | €330,024 | €120,024 | -€210,000 | -63.6% |
| Amounts payable | 17/49 | €342,801 | €664,771 | +€321,970 | +93.9% |
| Amounts payable after more than one year | 17 | €120,333 | €44,334 | -€76,000 | -63.2% |
| Financial debts | 170/4 | €120,333 | €44,334 | -€76,000 | -63.2% |
| Amounts payable within one year | 42/48 | €216,685 | €615,393 | +€398,708 | +184% |
| Current portion of amounts payable after more than one year | 42 | €76,000 | €76,000 | = | 0.0% |
| Trade debts | 44 | €3,116 | €2,517 | -€599 | -19.2% |
| Suppliers | 440/4 | €3,116 | €2,517 | -€599 | -19.2% |
| Taxes, remuneration and social security | 45 | €2,400 | €32,170 | +€29,770 | +1,240% |
| Taxes | 450/3 | €2,400 | €32,170 | +€29,770 | +1,240% |
| Other amounts payable | 47/48 | €135,169 | €504,706 | +€369,537 | +273% |
| Accrued charges and deferred income | 492/3 | €5,783 | €5,045 | -€738 | -12.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €170 | €154 | -€16 | -9.5% |
| Other operating charges | 640/8 | €1,289 | €3,277 | +€1,988 | +154% |
| Gross operating margin | 9900 | €208,439 | €239,981 | +€31,542 | +15.1% |
| Operating profit (loss) | 9901 | €206,981 | €236,551 | +€29,570 | +14.3% |
| Financial income | 75/76B | €4,087 | €53,599 | +€49,512 | +1,212% |
| Recurring financial income | 75 | €4,087 | €53,599 | +€49,512 | +1,212% |
| Financial charges | 65/66B | €9,147 | €7,383 | -€1,763 | -19.3% |
| Recurring financial charges | 65 | €9,147 | €7,383 | -€1,763 | -19.3% |
| Profit (loss) for the period before taxes | 9903 | €201,921 | €282,766 | +€80,846 | +40.0% |
| Income taxes | 67/77 | €50,522 | €60,100 | +€9,578 | +19.0% |
| Profit (loss) for the period | 9904 | €151,399 | €222,666 | +€71,267 | +47.1% |
| Profit (loss) for the period to be appropriated | 9905 | €151,399 | €222,666 | +€71,267 | +47.1% |
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 6 November 2026 via checked.be.