EXIS: what changed
What changed
EXIS
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
€119,602
2024 · €175,850-€56,248
Equity
€578,827
2024 · €459,225+€119,602
Cash
€213,591
2024 · €254,792-€41,200
Balance sheet total
€672,717
2024 · €636,971+€35,747
Largest movements
Assets
- Current investments +€102,205
up €102,205 (+34.1%), from €300,000 to €402,205
- Cash -€41,200
down €41,200 (-16.2%), from €254,792 to €213,591
mainly Current investments (-€102,205) and Tax, wage and social debts (-€80,684)
- Tangible fixed assets -€18,807
down €18,807 (-37.3%), from €50,488 to €31,681
Equity and liabilities
- Reserves +€119,602
up €119,602 (+26.4%), from €452,225 to €571,827
- Tax, wage and social debts -€80,684
down €80,684 (-90.1%), from €89,533 to €8,849
Income statement
- Gross operating margin -€66,514
down €66,514 (-24.1%), from €275,677 to €209,163
- Taxes -€18,545
down €18,545 (-23.9%), from €77,609 to €59,065
- Financial income -€8,847
down €8,847 (-81.7%), from €10,827 to €1,979
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
€175,850
Gross operating margin
-€66,514
Depreciation
-€235
Other operating charges
+€98
Financial income
-€8,847
Financial charges
+€706
Taxes
+€18,545
Result 2025
€119,602
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
+€67,888
Investment
-€109,196
Financing
+€107
Cash 2024
€254,792
From operations (derived)
+€67,888
Net result for the year
+€119,602
Depreciation
+€25,798
Receivables within one year
+€5,878
Deferred charges and accrued income
+€573
Trade debts
+€72
Tax, wage and social debts
-€80,684
Other debts
-€3,350
Investment (derived)
-€109,196
Investment in fixed assets (net)
-€6,991
Current investments
-€102,205
Financing
+€107
Short-term financial debts
+€107
Cash 2025
€213,591
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €636,971 | €672,717 | +€35,747 | +5.6% |
| Fixed assets | 21/28 | €50,488 | €31,681 | -€18,807 | -37.3% |
| Tangible fixed assets | 22/27 | €50,488 | €31,681 | -€18,807 | -37.3% |
| Furniture and vehicles | 24 | €50,488 | €31,681 | -€18,807 | -37.3% |
| Current assets | 29/58 | €586,482 | €641,036 | +€54,554 | +9.3% |
| Amounts receivable within one year | 40/41 | €27,822 | €21,944 | -€5,878 | -21.1% |
| Trade receivables | 40 | €22,125 | €20,400 | -€1,725 | -7.8% |
| Other amounts receivable | 41 | €5,697 | €1,544 | -€4,153 | -72.9% |
| Current investments | 50/53 | €300,000 | €402,205 | +€102,205 | +34.1% |
| Cash at bank and in hand | 54/58 | €254,792 | €213,591 | -€41,200 | -16.2% |
| Deferred charges and accrued income | 490/1 | €3,869 | €3,296 | -€573 | -14.8% |
| Total equity and liabilities | 10/49 | €636,971 | €672,717 | +€35,747 | +5.6% |
| Equity | 10/15 | €459,225 | €578,827 | +€119,602 | +26.0% |
| Contributions | 10/11 | €7,000 | €7,000 | = | 0.0% |
| Reserves | 13 | €452,225 | €571,827 | +€119,602 | +26.4% |
| Distributable reserves | 133 | €452,225 | €571,827 | +€119,602 | +26.4% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €177,746 | €93,891 | -€83,856 | -47.2% |
| Amounts payable within one year | 42/48 | €177,746 | €93,891 | -€83,856 | -47.2% |
| Financial debts | 43 | €0 | €107 | +€107 | |
| Credit institutions | 430/8 | €0 | €107 | +€107 | |
| Trade debts | 44 | €1,852 | €1,923 | +€72 | +3.9% |
| Suppliers | 440/4 | €1,852 | €1,923 | +€72 | +3.9% |
| Advances received on contracts in progress | 46 | €0 | - | = | |
| Taxes, remuneration and social security | 45 | €89,533 | €8,849 | -€80,684 | -90.1% |
| Taxes | 450/3 | €89,533 | €8,849 | -€80,684 | -90.1% |
| Other amounts payable | 47/48 | €86,361 | €83,011 | -€3,350 | -3.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €25,563 | €25,798 | +€235 | +0.9% |
| Other operating charges | 640/8 | €806 | €708 | -€98 | -12.2% |
| Gross operating margin | 9900 | €275,677 | €209,163 | -€66,514 | -24.1% |
| Operating profit (loss) | 9901 | €249,308 | €182,657 | -€66,651 | -26.7% |
| Financial income | 75/76B | €10,827 | €1,979 | -€8,847 | -81.7% |
| Recurring financial income | 75 | €10,827 | €1,979 | -€8,847 | -81.7% |
| Financial charges | 65/66B | €6,675 | €5,969 | -€706 | -10.6% |
| Recurring financial charges | 65 | €6,675 | €5,969 | -€706 | -10.6% |
| Profit (loss) for the period before taxes | 9903 | €253,459 | €178,667 | -€74,793 | -29.5% |
| Income taxes | 67/77 | €77,609 | €59,065 | -€18,545 | -23.9% |
| Profit (loss) for the period | 9904 | €175,850 | €119,602 | -€56,248 | -32.0% |
| Profit (loss) for the period to be appropriated | 9905 | €175,850 | €119,602 | -€56,248 | -32.0% |
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 3 November 2026 via checked.be.