BEMALÉ: what changed
BEMALÉ
Largest movements
- Tangible fixed assets -€8,626
down €8,626 (-3.6%), from €242,551 to €233,925
- Debts after one year -€8,605
down €8,605 (-4.2%), from €204,320 to €195,715
- Other debts -€3,174
down €3,174 (-8.0%), from €39,472 to €36,299
- Reserves +€2,624
up €2,624 (+41.6%), from €6,308 to €8,932
- Gross operating margin -€20,622
down €20,622 (-48.9%), from €42,144 to €21,522
- Financial charges -€8,069
down €8,069 (-50.1%), from €16,118 to €8,049
- Depreciation -€7,610
down €7,610 (-46.9%), from €16,236 to €8,626
- Taxes -€921
down €921 (-58.4%), from €1,577 to €656
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.
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.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €261,069 | €253,495 | -€7,574 | -2.9% |
| Fixed assets | 21/28 | €242,551 | €233,925 | -€8,626 | -3.6% |
| Tangible fixed assets | 22/27 | €242,551 | €233,925 | -€8,626 | -3.6% |
| Land and buildings | 22 | €242,551 | €233,925 | -€8,626 | -3.6% |
| Current assets | 29/58 | €18,518 | €19,571 | +€1,053 | +5.7% |
| Cash at bank and in hand | 54/58 | €18,518 | €19,571 | +€1,053 | +5.7% |
| Total equity and liabilities | 10/49 | €261,069 | €253,495 | -€7,574 | -2.9% |
| Equity | 10/15 | €7,308 | €9,932 | +€2,624 | +35.9% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Reserves | 13 | €6,308 | €8,932 | +€2,624 | +41.6% |
| Distributable reserves | 133 | €6,308 | €8,932 | +€2,624 | +41.6% |
| Amounts payable | 17/49 | €253,761 | €243,564 | -€10,197 | -4.0% |
| Amounts payable after more than one year | 17 | €204,320 | €195,715 | -€8,605 | -4.2% |
| Financial debts | 170/4 | €204,320 | €195,715 | -€8,605 | -4.2% |
| Amounts payable within one year | 42/48 | €49,441 | €47,849 | -€1,592 | -3.2% |
| Current portion of amounts payable after more than one year | 42 | €8,285 | €8,605 | +€321 | +3.9% |
| Trade debts | 44 | €107 | €712 | +€605 | +563% |
| Suppliers | 440/4 | €107 | €712 | +€605 | +563% |
| Taxes, remuneration and social security | 45 | €1,577 | €2,233 | +€656 | +41.6% |
| Taxes | 450/3 | €1,577 | €2,233 | +€656 | +41.6% |
| Other amounts payable | 47/48 | €39,472 | €36,299 | -€3,174 | -8.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €16,236 | €8,626 | -€7,610 | -46.9% |
| Other operating charges | 640/8 | €1,905 | €1,567 | -€338 | -17.8% |
| Gross operating margin | 9900 | €42,144 | €21,522 | -€20,622 | -48.9% |
| Operating profit (loss) | 9901 | €24,003 | €11,329 | -€12,674 | -52.8% |
| Financial charges | 65/66B | €16,118 | €8,049 | -€8,069 | -50.1% |
| Recurring financial charges | 65 | €16,118 | €8,049 | -€8,069 | -50.1% |
| Profit (loss) for the period before taxes | 9903 | €7,885 | €3,280 | -€4,605 | -58.4% |
| Income taxes | 67/77 | €1,577 | €656 | -€921 | -58.4% |
| Profit (loss) for the period | 9904 | €6,308 | €2,624 | -€3,684 | -58.4% |
| Profit (loss) for the period to be appropriated | 9905 | €6,308 | €2,624 | -€3,684 | -58.4% |
Next steps
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 1 November 2026 via checked.be.