Boshca: what changed
What changed
Boshca
NACE 56.112, Limited-service restaurants, excluding mobile food services
filed annual accounts (NBB)
Net result for the year
€31,907
2024 · €126,162-€94,254
Equity
-€135,807
2024 · -€167,714+€31,907
Cash
€31,406
2024 · €52,564-€21,158
Balance sheet total
€517,838
2024 · €658,194-€140,356
Largest movements
Assets
- Intangible fixed assets -€124,148
down €124,148 (-21.8%), from €568,728 to €444,580
- Cash -€21,158
down €21,158 (-40.3%), from €52,564 to €31,406
mainly Debts after one year (-€87,847) and Current portion of long-term debt (-€72,142)
- Deferred charges and accrued income +€8,738
up €8,738 (+728%), from €1,201 to €9,939
- Receivables within one year -€6,876
down €6,876 (-100%), from €6,876 to €0
Equity and liabilities
- Debts after one year -€87,847
down €87,847 (-39.0%), from €225,322 to €137,475
- Current portion of long-term debt -€72,142
down €72,142 (-45.1%), from €159,989 to €87,847
- Trade debts -€35,311
down €35,311 (-36.7%), from €96,212 to €60,900
- Profit (loss) carried forward +€31,907
up €31,907 (+18.3%), from -€173,914 to -€142,007
- Accrued charges and deferred income +€22,460
up €22,460 (+299%), from €7,500 to €29,960
Income statement
- Staff costs +€91,233
up €91,233 (+33.6%), from €271,263 to €362,496
- Gross operating margin -€8,219
down €8,219 (-1.5%), from €544,319 to €536,099
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
€126,162
Gross operating margin
-€8,219
Staff costs
-€91,233
Depreciation
+€4,150
Other operating charges
+€3,495
Financial income
+€45
Financial charges
-€2,491
Result 2025
€31,907
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
+€140,651
Investment
-€1,820
Financing
-€159,989
Cash 2024
€52,564
From operations (derived)
+€140,651
Net result for the year
+€31,907
Depreciation
+€125,655
Stocks and contracts
-€2,775
Receivables within one year
+€6,876
Deferred charges and accrued income
-€8,738
Trade debts
-€35,311
Tax, wage and social debts
+€20,129
Other debts
-€19,552
Accrued charges and deferred income
+€22,460
Investment (derived)
-€1,820
Investment in fixed assets (net)
-€1,820
Financing
-€159,989
Debts after one year
-€87,847
Current portion of long-term debt
-€72,142
Cash 2025
€31,406
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €658,194 | €517,838 | -€140,356 | -21.3% |
| Formation expenses | 20 | €0 | - | = | |
| Fixed assets | 21/28 | €585,795 | €461,960 | -€123,835 | -21.1% |
| Intangible fixed assets | 21 | €568,728 | €444,580 | -€124,148 | -21.8% |
| Tangible fixed assets | 22/27 | €4,566 | €4,879 | +€313 | +6.8% |
| Plant, machinery and equipment | 23 | €4,566 | €4,879 | +€313 | +6.8% |
| Financial fixed assets | 28 | €12,500 | €12,500 | = | 0.0% |
| Current assets | 29/58 | €72,400 | €55,878 | -€16,521 | -22.8% |
| Stocks and contracts in progress | 3 | €11,758 | €14,533 | +€2,775 | +23.6% |
| Stocks | 30/36 | €11,758 | €14,533 | +€2,775 | +23.6% |
| Amounts receivable within one year | 40/41 | €6,876 | €0 | -€6,876 | -100% |
| Trade receivables | 40 | €6,876 | €0 | -€6,876 | -100% |
| Cash at bank and in hand | 54/58 | €52,564 | €31,406 | -€21,158 | -40.3% |
| Deferred charges and accrued income | 490/1 | €1,201 | €9,939 | +€8,738 | +728% |
| Total equity and liabilities | 10/49 | €658,194 | €517,838 | -€140,356 | -21.3% |
| Equity | 10/15 | -€167,714 | -€135,807 | +€31,907 | +19.0% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€173,914 | -€142,007 | +€31,907 | +18.3% |
| Amounts payable | 17/49 | €825,909 | €653,645 | -€172,264 | -20.9% |
| Amounts payable after more than one year | 17 | €225,322 | €137,475 | -€87,847 | -39.0% |
| Financial debts | 170/4 | €225,322 | €137,475 | -€87,847 | -39.0% |
| Amounts payable within one year | 42/48 | €593,086 | €486,209 | -€106,877 | -18.0% |
| Current portion of amounts payable after more than one year | 42 | €159,989 | €87,847 | -€72,142 | -45.1% |
| Trade debts | 44 | €96,212 | €60,900 | -€35,311 | -36.7% |
| Suppliers | 440/4 | €96,212 | €60,900 | -€35,311 | -36.7% |
| Taxes, remuneration and social security | 45 | €22,878 | €43,007 | +€20,129 | +88.0% |
| Taxes | 450/3 | €6,144 | €5,791 | -€353 | -5.7% |
| Remuneration and social security | 454/9 | €16,734 | €37,216 | +€20,482 | +122% |
| Other amounts payable | 47/48 | €314,007 | €294,455 | -€19,552 | -6.2% |
| Accrued charges and deferred income | 492/3 | €7,500 | €29,960 | +€22,460 | +299% |
| Non-recurring operating income | 76A | €0 | - | = | |
| Remuneration, social security and pensions | 62 | €271,263 | €362,496 | +€91,233 | +33.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €129,805 | €125,655 | -€4,150 | -3.2% |
| Other operating charges | 640/8 | €8,490 | €4,995 | -€3,495 | -41.2% |
| Gross operating margin | 9900 | €544,319 | €536,099 | -€8,219 | -1.5% |
| Operating profit (loss) | 9901 | €134,761 | €42,953 | -€91,808 | -68.1% |
| Financial income | 75/76B | - | €45 | +€45 | |
| Recurring financial income | 75 | - | €45 | +€45 | |
| Financial charges | 65/66B | €8,600 | €11,091 | +€2,491 | +29.0% |
| Recurring financial charges | 65 | €8,600 | €11,091 | +€2,491 | +29.0% |
| Profit (loss) for the period before taxes | 9903 | €126,162 | €31,907 | -€94,254 | -74.7% |
| Profit (loss) for the period | 9904 | €126,162 | €31,907 | -€94,254 | -74.7% |
| Profit (loss) for the period to be appropriated | 9905 | €126,162 | €31,907 | -€94,254 | -74.7% |
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 4 November 2026 via checked.be.