GRIMCO: what changed
What changed
GRIMCO
NACE 62.200, Computer consultancy and computer facilities management
filed annual accounts (NBB)
Net result for the year
€107,450
2024 · €83,677+€23,773
Equity
€369,010
2024 · €316,560+€52,450
Cash
€385,774
2024 · €314,411+€71,362
Balance sheet total
€502,782
2024 · €401,075+€101,707
Largest movements
Assets
- Cash +€71,362
up €71,362 (+22.7%), from €314,411 to €385,774
mainly Net result for the year (+€107,450) and Other debts (+€31,355)
- Current investments +€25,431
new in 2025: €25,431
Equity and liabilities
- Reserves +€52,450
up €52,450 (+17.2%), from €304,160 to €356,610
- Other debts +€31,355
up €31,355 (+67.3%), from €46,613 to €77,968
- Tax, wage and social debts +€15,850
up €15,850 (+55.4%), from €28,627 to €44,477
of which Taxes: +€15,823
Income statement
- Gross operating margin +€46,386
up €46,386 (+39.7%), from €116,724 to €163,111
- Taxes +€24,228
up €24,228 (+86.5%), from €28,013 to €52,240
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
€83,677
Gross operating margin
+€46,386
Depreciation
+€180
Other operating charges
-€140
Financial income
+€1,554
Financial charges
+€21
Taxes
-€24,228
Result 2025
€107,450
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
+€154,214
Investment
-€27,852
Financing
-€55,000
Cash 2024
€314,411
From operations (derived)
+€154,214
Net result for the year
+€107,450
Depreciation
+€2,842
Receivables within one year
-€3,402
Deferred charges and accrued income
-€1,934
Trade debts
+€2,178
Tax, wage and social debts
+€15,850
Other debts
+€31,355
Accrued charges and deferred income
-€126
Investment (derived)
-€27,852
Investment in fixed assets (net)
-€2,421
Current investments
-€25,431
Financing
-€55,000
Contributions, distributions and other
-€55,000
Cash 2025
€385,774
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €401,075 | €502,782 | +€101,707 | +25.4% |
| Fixed assets | 21/28 | €57,649 | €57,227 | -€422 | -0.7% |
| Tangible fixed assets | 22/27 | €9,099 | €8,677 | -€422 | -4.6% |
| Furniture and vehicles | 24 | €4,774 | €5,025 | +€251 | +5.2% |
| Other tangible fixed assets | 26 | €4,324 | €3,652 | -€672 | -15.5% |
| Financial fixed assets | 28 | €48,550 | €48,550 | = | 0.0% |
| Current assets | 29/58 | €343,427 | €445,555 | +€102,129 | +29.7% |
| Amounts receivable within one year | 40/41 | €29,015 | €32,417 | +€3,402 | +11.7% |
| Trade receivables | 40 | €29,015 | €32,417 | +€3,402 | +11.7% |
| Other amounts receivable | 41 | €0 | - | = | |
| Current investments | 50/53 | - | €25,431 | +€25,431 | |
| Cash at bank and in hand | 54/58 | €314,411 | €385,774 | +€71,362 | +22.7% |
| Deferred charges and accrued income | 490/1 | - | €1,934 | +€1,934 | |
| Total equity and liabilities | 10/49 | €401,075 | €502,782 | +€101,707 | +25.4% |
| Equity | 10/15 | €316,560 | €369,010 | +€52,450 | +16.6% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €304,160 | €356,610 | +€52,450 | +17.2% |
| Distributable reserves | 133 | €304,160 | €356,610 | +€52,450 | +17.2% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €84,515 | €133,772 | +€49,257 | +58.3% |
| Amounts payable within one year | 42/48 | €83,182 | €132,565 | +€49,383 | +59.4% |
| Trade debts | 44 | €7,942 | €10,120 | +€2,178 | +27.4% |
| Suppliers | 440/4 | €7,942 | €10,120 | +€2,178 | +27.4% |
| Taxes, remuneration and social security | 45 | €28,627 | €44,477 | +€15,850 | +55.4% |
| Taxes | 450/3 | €25,629 | €41,452 | +€15,823 | +61.7% |
| Remuneration and social security | 454/9 | €2,997 | €3,024 | +€27 | +0.9% |
| Other amounts payable | 47/48 | €46,613 | €77,968 | +€31,355 | +67.3% |
| Accrued charges and deferred income | 492/3 | €1,333 | €1,207 | -€126 | -9.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,022 | €2,842 | -€180 | -6.0% |
| Other operating charges | 640/8 | €1,119 | €1,260 | +€140 | +12.5% |
| Gross operating margin | 9900 | €116,724 | €163,111 | +€46,386 | +39.7% |
| Operating profit (loss) | 9901 | €112,583 | €159,008 | +€46,426 | +41.2% |
| Financial income | 75/76B | €667 | €2,221 | +€1,554 | +233% |
| Recurring financial income | 75 | €667 | €2,221 | +€1,554 | +233% |
| Financial charges | 65/66B | €1,560 | €1,539 | -€21 | -1.3% |
| Recurring financial charges | 65 | €1,560 | €1,539 | -€21 | -1.3% |
| Profit (loss) for the period before taxes | 9903 | €111,690 | €159,691 | +€48,001 | +43.0% |
| Income taxes | 67/77 | €28,013 | €52,240 | +€24,228 | +86.5% |
| Profit (loss) for the period | 9904 | €83,677 | €107,450 | +€23,773 | +28.4% |
| Profit (loss) for the period to be appropriated | 9905 | €83,677 | €107,450 | +€23,773 | +28.4% |
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.