Spinsel: what changed
What changed
Spinsel
NACE 62.200, Computer consultancy and computer facilities management
filed annual accounts (NBB)
Net result for the year
€64,619
2024 · €66,307-€1,689
Equity
€206,293
2024 · €143,393+€62,901
Cash
€57,237
2024 · €144,328-€87,091
Balance sheet total
€215,966
2024 · €222,002-€6,036
Largest movements
Assets
- Cash -€87,091
down €87,091 (-60.3%), from €144,328 to €57,237
mainly Other debts (-€74,058) and Current investments (-€68,000)
- Current investments +€68,000
up €68,000 (+115%), from €58,962 to €126,962
- Receivables within one year +€11,913
up €11,913 (+81.8%), from €14,569 to €26,482
of which Trade receivables: +€12,258
Equity and liabilities
- Other debts -€74,058
down €74,058 (-96.3%), from €76,925 to €2,867
- Reserves +€62,901
up €62,901 (+50.4%), from €124,793 to €187,693
of which Distributable reserves: +€62,901
- Tax, wage and social debts +€5,712
new in 2025: €5,712
Income statement
- Gross operating margin -€4,074
down €4,074 (-4.8%), from €84,911 to €80,838
- Financial income +€1,629
up €1,629 (+256%), from €636 to €2,265
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
€66,307
Gross operating margin
-€4,074
Depreciation
+€93
Other operating charges
-€7
Financial income
+€1,629
Financial charges
-€22
Taxes
+€691
Result 2025
€64,619
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
-€14,795
Investment
-€70,578
Financing
-€1,718
Cash 2024
€144,328
From operations (derived)
-€14,795
Net result for the year
+€64,619
Depreciation
+€1,125
Receivables within one year
-€11,913
Deferred charges and accrued income
+€311
Trade debts
-€591
Tax, wage and social debts
+€5,712
Other debts
-€74,058
Investment (derived)
-€70,578
Investment in fixed assets (net)
-€2,578
Current investments
-€68,000
Financing
-€1,718
Contributions, distributions and other
-€1,718
Cash 2025
€57,237
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €222,002 | €215,966 | -€6,036 | -2.7% |
| Fixed assets | 21/28 | €1,612 | €3,064 | +€1,453 | +90.1% |
| Tangible fixed assets | 22/27 | €1,612 | €3,064 | +€1,453 | +90.1% |
| Furniture and vehicles | 24 | €474 | €2,133 | +€1,658 | +350% |
| Other tangible fixed assets | 26 | €1,138 | €932 | -€206 | -18.1% |
| Current assets | 29/58 | €220,390 | €212,901 | -€7,489 | -3.4% |
| Amounts receivable within one year | 40/41 | €14,569 | €26,482 | +€11,913 | +81.8% |
| Trade receivables | 40 | €13,340 | €25,598 | +€12,258 | +91.9% |
| Other amounts receivable | 41 | €1,229 | €884 | -€345 | -28.1% |
| Current investments | 50/53 | €58,962 | €126,962 | +€68,000 | +115% |
| Cash at bank and in hand | 54/58 | €144,328 | €57,237 | -€87,091 | -60.3% |
| Deferred charges and accrued income | 490/1 | €2,532 | €2,221 | -€311 | -12.3% |
| Total equity and liabilities | 10/49 | €222,002 | €215,966 | -€6,036 | -2.7% |
| Equity | 10/15 | €143,393 | €206,293 | +€62,901 | +43.9% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €124,793 | €187,693 | +€62,901 | +50.4% |
| Tax-exempt reserves | 132 | €256 | €256 | = | 0.0% |
| Distributable reserves | 133 | €124,537 | €187,437 | +€62,901 | +50.5% |
| Amounts payable | 17/49 | €78,609 | €9,672 | -€68,937 | -87.7% |
| Amounts payable within one year | 42/48 | €78,609 | €9,672 | -€68,937 | -87.7% |
| Trade debts | 44 | €1,684 | €1,093 | -€591 | -35.1% |
| Suppliers | 440/4 | €1,684 | €1,093 | -€591 | -35.1% |
| Taxes, remuneration and social security | 45 | - | €5,712 | +€5,712 | |
| Taxes | 450/3 | - | €5,712 | +€5,712 | |
| Other amounts payable | 47/48 | €76,925 | €2,867 | -€74,058 | -96.3% |
| Non-recurring operating income | 76A | - | €307 | +€307 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,218 | €1,125 | -€93 | -7.6% |
| Other operating charges | 640/8 | €525 | €531 | +€7 | +1.2% |
| Gross operating margin | 9900 | €84,911 | €80,838 | -€4,074 | -4.8% |
| Operating profit (loss) | 9901 | €83,168 | €79,181 | -€3,987 | -4.8% |
| Financial income | 75/76B | €636 | €2,265 | +€1,629 | +256% |
| Recurring financial income | 75 | €636 | €2,265 | +€1,629 | +256% |
| Financial charges | 65/66B | €54 | €76 | +€22 | +40.9% |
| Recurring financial charges | 65 | €54 | €76 | +€22 | +40.9% |
| Profit (loss) for the period before taxes | 9903 | €83,751 | €81,371 | -€2,380 | -2.8% |
| Income taxes | 67/77 | €17,444 | €16,752 | -€691 | -4.0% |
| Profit (loss) for the period | 9904 | €66,307 | €64,619 | -€1,689 | -2.5% |
| Profit (loss) for the period to be appropriated | 9905 | €66,307 | €64,619 | -€1,689 | -2.5% |
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 30 June 2024 and 30 June 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 4 November 2026 via checked.be.