DF CONCEPTION: what changed
What changed
DF CONCEPTION
NACE 43.990, Other specialised construction activities
filed annual accounts (NBB)
Net result for the year
€27,739
2023 · €3,075+€24,663
Equity
€60,286
2023 · €32,548+€27,739
Cash
€39,157
2023 · €18,832+€20,325
Balance sheet total
€87,469
2023 · €61,770+€25,699
Largest movements
Assets
- Cash +€20,325
up €20,325 (+108%), from €18,832 to €39,157
mainly Net result for the year (+€27,739) and Depreciation (+€7,332)
- Receivables within one year +€14,351
up €14,351 (+64.7%), from €22,187 to €36,537
of which Trade receivables: +€14,722
- Tangible fixed assets -€7,332
down €7,332 (-41.9%), from €17,480 to €10,148
of which Plant, machinery and equipment: -€5,046
- Deferred charges and accrued income -€1,645
no longer reported in 2024 (was €1,645)
Equity and liabilities
- Reserves +€27,739
up €27,739, from €0 to €27,739
- Other debts -€2,486
down €2,486 (-14.3%), from €17,415 to €14,929
- Tax, wage and social debts +€1,240
up €1,240 (+11.3%), from €11,014 to €12,254
Income statement
- Turnover +€237,698
up €237,698 (+88.4%), from €268,856 to €506,553
- Gross operating margin +€34,716
up €34,716 (+244%), from €14,233 to €48,949
- Taxes +€10,341
up €10,341 (+578%), from €1,789 to €12,130
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
€3,075
Gross operating margin
+€34,716
Other operating charges
-€298
Financial income
+€144
Financial charges
+€442
Taxes
-€10,341
Result 2024
€27,739
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
+€20,325
Investment
€0
Financing
€0
Cash 2023
€18,832
From operations (derived)
+€20,325
Net result for the year
+€27,739
Depreciation
+€7,332
Receivables within one year
-€14,351
Deferred charges and accrued income
+€1,645
Trade debts
-€793
Tax, wage and social debts
+€1,240
Other debts
-€2,486
Cash 2024
€39,157
brings cash intakes cash out
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €61,770 | €87,469 | +€25,699 | +41.6% |
| Formation expenses | 20 | €0 | - | = | |
| Fixed assets | 21/28 | €19,107 | €11,775 | -€7,332 | -38.4% |
| Tangible fixed assets | 22/27 | €17,480 | €10,148 | -€7,332 | -41.9% |
| Plant, machinery and equipment | 23 | €14,329 | €9,282 | -€5,046 | -35.2% |
| Furniture and vehicles | 24 | €3,151 | €865 | -€2,285 | -72.5% |
| Leasing and similar rights | 25 | €0 | - | = | |
| Other tangible fixed assets | 26 | €0 | - | = | |
| Assets under construction and advance payments | 27 | €0 | - | = | |
| Financial fixed assets | 28 | €1,627 | €1,627 | = | 0.0% |
| Current assets | 29/58 | €42,664 | €75,694 | +€33,031 | +77.4% |
| Amounts receivable after more than one year | 29 | €0 | - | = | |
| Stocks and contracts in progress | 3 | €0 | - | = | |
| Amounts receivable within one year | 40/41 | €22,187 | €36,537 | +€14,351 | +64.7% |
| Trade receivables | 40 | €11,210 | €25,932 | +€14,722 | +131% |
| Other amounts receivable | 41 | €10,976 | €10,605 | -€371 | -3.4% |
| Cash at bank and in hand | 54/58 | €18,832 | €39,157 | +€20,325 | +108% |
| Deferred charges and accrued income | 490/1 | €1,645 | - | -€1,645 | |
| Total equity and liabilities | 10/49 | €61,770 | €87,469 | +€25,699 | +41.6% |
| Equity | 10/15 | €32,548 | €60,286 | +€27,739 | +85.2% |
| Contributions | 10/11 | €6,000 | €6,000 | = | 0.0% |
| Reserves | 13 | €0 | €27,739 | +€27,739 | |
| Distributable reserves | 133 | - | €27,739 | +€27,739 | |
| Profit (loss) carried forward | 14 | €26,548 | €26,548 | = | 0.0% |
| Provisions and deferred taxes | 16 | €0 | - | = | |
| Provisions for liabilities and charges | 160/5 | €0 | - | = | |
| Amounts payable | 17/49 | €29,223 | €27,183 | -€2,040 | -7.0% |
| Amounts payable after more than one year | 17 | €0 | - | = | |
| Financial debts | 170/4 | €0 | - | = | |
| Amounts payable within one year | 42/48 | €29,223 | €27,183 | -€2,040 | -7.0% |
| Financial debts | 43 | €0 | - | = | |
| Trade debts | 44 | €793 | - | -€793 | |
| Suppliers | 440/4 | €793 | - | -€793 | |
| Taxes, remuneration and social security | 45 | €11,014 | €12,254 | +€1,240 | +11.3% |
| Taxes | 450/3 | €11,014 | €12,254 | +€1,240 | +11.3% |
| Other amounts payable | 47/48 | €17,415 | €14,929 | -€2,486 | -14.3% |
| Turnover | 70 | €268,856 | €506,553 | +€237,698 | +88.4% |
| Non-recurring operating income | 76A | €0 | - | = | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €7,332 | €7,332 | = | 0.0% |
| Other operating charges | 640/8 | €428 | €726 | +€298 | +69.7% |
| Non-recurring operating charges | 66A | €0 | - | = | |
| Gross operating margin | 9900 | €14,233 | €48,949 | +€34,716 | +244% |
| Operating profit (loss) | 9901 | €6,473 | €40,891 | +€34,418 | +532% |
| Financial income | 75/76B | €0 | €144 | +€144 | +1,443,400% |
| Recurring financial income | 75 | €0 | €144 | +€144 | +1,443,400% |
| Non-recurring financial income | 76B | €0 | - | = | |
| Financial charges | 65/66B | €1,609 | €1,167 | -€442 | -27.5% |
| Recurring financial charges | 65 | €1,609 | €1,167 | -€442 | -27.5% |
| Non-recurring financial charges | 66B | €0 | - | = | |
| Profit (loss) for the period before taxes | 9903 | €4,864 | €39,868 | +€35,004 | +720% |
| Income taxes | 67/77 | €1,789 | €12,130 | +€10,341 | +578% |
| Profit (loss) for the period | 9904 | €3,075 | €27,739 | +€24,663 | +802% |
| Profit (loss) for the period to be appropriated | 9905 | €3,075 | €27,739 | +€24,663 | +802% |
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 4 November 2026 via checked.be.