Expert Solution: what changed
What changed
Expert Solution
NACE 42.220, Construction of utility projects for electricity and telecommunications
filed annual accounts (NBB)
Net result for the year
€94,883
2023 · €17,851+€77,032
Equity
€1,765
2023 · €2,882-€1,117
Cash
-
2023 · €11-€11
Balance sheet total
€197,155
2023 · €145,310+€51,845
Largest movements
Assets
- Receivables within one year +€64,370
up €64,370 (+63.9%), from €100,713 to €165,083
of which Other amounts receivable: +€69,803
- Tangible fixed assets -€12,514
down €12,514 (-33.3%), from €37,586 to €25,072
of which Furniture and vehicles: -€8,199
Equity and liabilities
- Trade debts -€88,146
down €88,146 (-99.9%), from €88,273 to €126
- Other debts +€79,000
up €79,000 (+465%), from €17,000 to €96,000
- Tax, wage and social debts +€62,108
up €62,108 (+167%), from €37,155 to €99,264
of which Taxes: +€60,392
Income statement
- Gross operating margin +€135,641
up €135,641 (+72.6%), from €186,729 to €322,369
- Taxes +€34,778
up €34,778 (+459%), from €7,572 to €42,350
- Staff costs +€21,808
up €21,808 (+14.9%), from €146,284 to €168,092
Change in the result, 2023 to 2024
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 2023
€17,851
Gross operating margin
+€135,641
Staff costs
-€21,808
Depreciation
-€2,612
Other operating charges
-€427
Financial income
+€1,372
Financial charges
-€356
Taxes
-€34,778
Result 2024
€94,883
raises the resultlowers the result
Derived cash bridge
The bridge is derived from the 2023 and 2024 balance sheets and the 2024 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
+€91,972
Investment
+€4,017
Financing
-€96,000
Cash 2023
€11
From operations (derived)
+€91,972
Net result for the year
+€94,883
Depreciation
+€8,497
Receivables within one year
-€64,370
Trade debts
-€88,146
Tax, wage and social debts
+€62,108
Other debts
+€79,000
Investment (derived)
+€4,017
Investment in fixed assets (net)
+€4,017
Financing
-€96,000
Contributions, distributions and other
-€96,000
Cash 2024
€0
brings cash intakes cash out
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €145,310 | €197,155 | +€51,845 | +35.7% |
| Fixed assets | 21/28 | €44,586 | €32,072 | -€12,514 | -28.1% |
| Tangible fixed assets | 22/27 | €37,586 | €25,072 | -€12,514 | -33.3% |
| Plant, machinery and equipment | 23 | €17,983 | €13,668 | -€4,315 | -24.0% |
| Furniture and vehicles | 24 | €19,603 | €11,404 | -€8,199 | -41.8% |
| Financial fixed assets | 28 | €7,000 | €7,000 | = | 0.0% |
| Current assets | 29/58 | €100,724 | €165,083 | +€64,359 | +63.9% |
| Amounts receivable within one year | 40/41 | €100,713 | €165,083 | +€64,370 | +63.9% |
| Trade receivables | 40 | €28,047 | €22,615 | -€5,433 | -19.4% |
| Other amounts receivable | 41 | €72,665 | €142,468 | +€69,803 | +96.1% |
| Cash at bank and in hand | 54/58 | €11 | - | -€11 | |
| Total equity and liabilities | 10/49 | €145,310 | €197,155 | +€51,845 | +35.7% |
| Equity | 10/15 | €2,882 | €1,765 | -€1,117 | -38.8% |
| Contributions | 10/11 | €1,600 | €1,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | €1,282 | €165 | -€1,117 | -87.1% |
| Amounts payable | 17/49 | €142,428 | €195,390 | +€52,962 | +37.2% |
| Amounts payable within one year | 42/48 | €142,428 | €195,390 | +€52,962 | +37.2% |
| Trade debts | 44 | €88,273 | €126 | -€88,146 | -99.9% |
| Suppliers | 440/4 | €88,273 | €126 | -€88,146 | -99.9% |
| Taxes, remuneration and social security | 45 | €37,155 | €99,264 | +€62,108 | +167% |
| Taxes | 450/3 | €23,797 | €84,189 | +€60,392 | +254% |
| Remuneration and social security | 454/9 | €13,358 | €15,075 | +€1,717 | +12.9% |
| Other amounts payable | 47/48 | €17,000 | €96,000 | +€79,000 | +465% |
| Remuneration, social security and pensions | 62 | €146,284 | €168,092 | +€21,808 | +14.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,885 | €8,497 | +€2,612 | +44.4% |
| Other operating charges | 640/8 | €10,359 | €10,786 | +€427 | +4.1% |
| Gross operating margin | 9900 | €186,729 | €322,369 | +€135,641 | +72.6% |
| Operating profit (loss) | 9901 | €24,201 | €134,994 | +€110,794 | +458% |
| Financial income | 75/76B | €4,496 | €5,868 | +€1,372 | +30.5% |
| Recurring financial income | 75 | €4,496 | €5,868 | +€1,372 | +30.5% |
| Financial charges | 65/66B | €3,274 | €3,629 | +€356 | +10.9% |
| Recurring financial charges | 65 | €3,274 | €3,629 | +€356 | +10.9% |
| Profit (loss) for the period before taxes | 9903 | €25,423 | €137,233 | +€111,810 | +440% |
| Income taxes | 67/77 | €7,572 | €42,350 | +€34,778 | +459% |
| Profit (loss) for the period | 9904 | €17,851 | €94,883 | +€77,032 | +432% |
| Profit (loss) for the period to be appropriated | 9905 | €17,851 | €94,883 | +€77,032 | +432% |
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 2023 and 31 December 2024. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.