Buildco: what changed
What changed
Buildco
NACE 64.210, Activities of holding companies
filed annual accounts (NBB)
Net result for the year
-€1.6m
2024 · €414,104-€2.1m
Equity
€87,041
2024 · €1.7m-€1.6m
Cash
€43,487
2024 · €0+€43,487
Balance sheet total
€5.9m
2024 · €5.4m+€487,460
Largest movements
Assets
- Receivables within one year +€531,473
up €531,473 (+1,720%), from €30,901 to €562,375
of which Other amounts receivable: +€560,375
- Current investments -€87,500
down €87,500 (-100%), from €87,500 to €0
Equity and liabilities
- Other debts +€4.0m
up €4.0m (+26,036%), from €15,308 to €4.0m
- Debts after one year -€3.4m
down €3.4m (-100%), from €3.4m to €0
- Trade debts +€1.8m
up €1.8m (+20,158%), from €8,815 to €1.8m
- Profit (loss) carried forward -€987,959
down €987,959, from €0 to -€987,959
- Reserves -€651,274
down €651,274 (-100%), from €651,274 to €0
of which Distributable reserves: -€563,774
Income statement
- Gross operating margin -€2.0m
down €2.0m, from €260,710 to -€1.7m
- Financial income -€70,503
down €70,503 (-20.0%), from €353,000 to €282,497
- Financial charges +€28,534
up €28,534 (+16.2%), from €176,487 to €205,021
- Taxes -€20,369
down €20,369 (-100%), from €20,369 to €0
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
€414,104
Gross operating margin
-€2.0m
Other operating charges
+€894
Financial income
-€70,503
Financial charges
-€28,534
Taxes
+€20,369
Result 2025
-€1.6m
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
+€3.6m
Investment
+€87,500
Financing
-€3.6m
Cash 2024
€0
From operations (derived)
+€3.6m
Net result for the year
-€1.6m
Receivables within one year
-€531,473
Trade debts
+€1.8m
Tax, wage and social debts
-€31,329
Other debts
+€4.0m
Accrued charges and deferred income
+€30,500
Investment (derived)
+€87,500
Current investments
+€87,500
Financing
-€3.6m
Debts after one year
-€3.4m
Current portion of long-term debt
-€268,959
Short-term financial debts
-€5,997
Cash 2025
€43,487
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €5,418,856 | €5,906,315 | +€487,460 | +9.0% |
| Fixed assets | 21/28 | €5,300,000 | €5,300,000 | = | 0.0% |
| Financial fixed assets | 28 | €5,300,000 | €5,300,000 | = | 0.0% |
| Current assets | 29/58 | €118,856 | €606,315 | +€487,460 | +410% |
| Amounts receivable within one year | 40/41 | €30,901 | €562,375 | +€531,473 | +1,720% |
| Trade receivables | 40 | €28,901 | €0 | -€28,901 | -100% |
| Other amounts receivable | 41 | €2,000 | €562,375 | +€560,375 | +28,019% |
| Current investments | 50/53 | €87,500 | €0 | -€87,500 | -100% |
| Cash at bank and in hand | 54/58 | €0 | €43,487 | +€43,487 | |
| Deferred charges and accrued income | 490/1 | €454 | €454 | = | 0.0% |
| Total equity and liabilities | 10/49 | €5,418,856 | €5,906,315 | +€487,460 | +9.0% |
| Equity | 10/15 | €1,726,274 | €87,041 | -€1.6m | -95.0% |
| Contributions | 10/11 | €1,075,000 | €1,075,000 | = | 0.0% |
| Reserves | 13 | €651,274 | €0 | -€651,274 | -100% |
| Non-distributable reserves | 130/1 | €87,500 | €0 | -€87,500 | -100% |
| Own shares acquired | 1312 | €87,500 | €0 | -€87,500 | -100% |
| Distributable reserves | 133 | €563,774 | €0 | -€563,774 | -100% |
| Profit (loss) carried forward | 14 | €0 | -€987,959 | -€987,959 | |
| Amounts payable | 17/49 | €3,692,582 | €5,819,274 | +€2.1m | +57.6% |
| Amounts payable after more than one year | 17 | €3,360,086 | €0 | -€3.4m | -100% |
| Financial debts | 170/4 | €3,360,086 | €0 | -€3.4m | -100% |
| Amounts payable within one year | 42/48 | €330,408 | €5,786,687 | +€5.5m | +1,651% |
| Current portion of amounts payable after more than one year | 42 | €268,959 | €0 | -€268,959 | -100% |
| Financial debts | 43 | €5,997 | €0 | -€5,997 | -100% |
| Credit institutions | 430/8 | €5,997 | €0 | -€5,997 | -100% |
| Trade debts | 44 | €8,815 | €1,785,716 | +€1.8m | +20,158% |
| Suppliers | 440/4 | €8,815 | €1,785,716 | +€1.8m | +20,158% |
| Taxes, remuneration and social security | 45 | €31,329 | €0 | -€31,329 | -100% |
| Taxes | 450/3 | €31,329 | €0 | -€31,329 | -100% |
| Other amounts payable | 47/48 | €15,308 | €4,000,971 | +€4.0m | +26,036% |
| Accrued charges and deferred income | 492/3 | €2,088 | €32,587 | +€30,500 | +1,461% |
| Other operating charges | 640/8 | €2,750 | €1,856 | -€894 | -32.5% |
| Gross operating margin | 9900 | €260,710 | -€1,714,853 | -€2.0m | |
| Operating profit (loss) | 9901 | €257,960 | -€1,716,709 | -€2.0m | |
| Financial income | 75/76B | €353,000 | €282,497 | -€70,503 | -20.0% |
| Recurring financial income | 75 | €353,000 | €282,497 | -€70,503 | -20.0% |
| Financial charges | 65/66B | €176,487 | €205,021 | +€28,534 | +16.2% |
| Recurring financial charges | 65 | €176,487 | €205,021 | +€28,534 | +16.2% |
| Profit (loss) for the period before taxes | 9903 | €434,474 | -€1,639,233 | -€2.1m | |
| Income taxes | 67/77 | €20,369 | €0 | -€20,369 | -100% |
| Profit (loss) for the period | 9904 | €414,104 | -€1,639,233 | -€2.1m | |
| Profit (loss) for the period to be appropriated | 9905 | €414,104 | -€1,639,233 | -€2.1m |
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 2 November 2026 via checked.be.