PLAN B: what changed
What changed
PLAN B
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
€98,555
2024 · €710,347-€611,792
Equity
€1.1m
2024 · €980,496+€98,555
Cash
€548,344
2024 · €103,321+€445,023
Balance sheet total
€2.5m
2024 · €2.4m+€74,543
Largest movements
Assets
- Current investments -€600,000
down €600,000 (-100%), from €600,000 to €0
- Cash +€445,023
up €445,023 (+431%), from €103,321 to €548,344
mainly Current investments (+€600,000) and Net result for the year (+€98,555)
- Receivables within one year +€223,071
up €223,071 (+7,062%), from €3,159 to €226,229
of which Trade receivables: +€196,504
Equity and liabilities
- Reserves +€98,555
up €98,555 (+13.5%), from €730,120 to €828,675
- Tax, wage and social debts -€75,427
down €75,427 (-58.1%), from €129,854 to €54,427
of which Taxes: -€81,981
- Accrued charges and deferred income +€33,907
up €33,907 (+144%), from €23,466 to €57,372
- Trade debts +€33,671
up €33,671 (+8.3%), from €403,643 to €437,314
Income statement
- Gross operating margin -€824,576
down €824,576 (-76.7%), from €1.1m to €250,298
- Taxes -€290,350
down €290,350 (-85.7%), from €338,615 to €48,264
- Staff costs +€50,050
up €50,050 (+1,971%), from €2,539 to €52,589
- Financial charges +€33,964
up €33,964 (+144%), from €23,540 to €57,504
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
€710,347
Gross operating margin
-€824,576
Staff costs
-€50,050
Depreciation
-€899
Other operating charges
-€179
Financial income
+€7,526
Financial charges
-€33,964
Taxes
+€290,350
Result 2025
€98,555
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
-€142,234
Investment
+€588,000
Financing
-€744
Cash 2024
€103,321
From operations (derived)
-€142,234
Net result for the year
+€98,555
Depreciation
+€6,508
Receivables within one year
-€223,071
Deferred charges and accrued income
-€957
Trade debts
+€33,671
Tax, wage and social debts
-€75,427
Other debts
-€15,419
Accrued charges and deferred income
+€33,907
Investment (derived)
+€588,000
Investment in fixed assets (net)
-€12,000
Current investments
+€600,000
Financing
-€744
Short-term financial debts
-€744
Cash 2025
€548,344
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €2,415,911 | €2,490,455 | +€74,543 | +3.1% |
| Fixed assets | 21/28 | €1,708,609 | €1,714,101 | +€5,492 | +0.3% |
| Tangible fixed assets | 22/27 | €508,685 | €514,177 | +€5,492 | +1.1% |
| Land and buildings | 22 | €493,256 | €493,256 | = | 0.0% |
| Furniture and vehicles | 24 | €15,429 | €20,921 | +€5,492 | +35.6% |
| Financial fixed assets | 28 | €1,199,924 | €1,199,924 | = | 0.0% |
| Current assets | 29/58 | €707,302 | €776,353 | +€69,051 | +9.8% |
| Amounts receivable within one year | 40/41 | €3,159 | €226,229 | +€223,071 | +7,062% |
| Trade receivables | 40 | €3,146 | €199,650 | +€196,504 | +6,246% |
| Other amounts receivable | 41 | €13 | €26,579 | +€26,567 | +210,179% |
| Current investments | 50/53 | €600,000 | €0 | -€600,000 | -100% |
| Cash at bank and in hand | 54/58 | €103,321 | €548,344 | +€445,023 | +431% |
| Deferred charges and accrued income | 490/1 | €823 | €1,781 | +€957 | +116% |
| Total equity and liabilities | 10/49 | €2,415,911 | €2,490,455 | +€74,543 | +3.1% |
| Equity | 10/15 | €980,496 | €1,079,051 | +€98,555 | +10.1% |
| Contributions | 10/11 | €250,000 | €250,000 | = | 0.0% |
| Reserves | 13 | €730,120 | €828,675 | +€98,555 | +13.5% |
| Distributable reserves | 133 | €730,120 | €828,675 | +€98,555 | +13.5% |
| Profit (loss) carried forward | 14 | €376 | €376 | = | 0.0% |
| Amounts payable | 17/49 | €1,435,415 | €1,411,403 | -€24,012 | -1.7% |
| Amounts payable within one year | 42/48 | €1,411,949 | €1,354,031 | -€57,918 | -4.1% |
| Current portion of amounts payable after more than one year | 42 | €0 | - | = | |
| Financial debts | 43 | €949 | €205 | -€744 | -78.4% |
| Credit institutions | 430/8 | €949 | €205 | -€744 | -78.4% |
| Trade debts | 44 | €403,643 | €437,314 | +€33,671 | +8.3% |
| Suppliers | 440/4 | €403,643 | €437,314 | +€33,671 | +8.3% |
| Taxes, remuneration and social security | 45 | €129,854 | €54,427 | -€75,427 | -58.1% |
| Taxes | 450/3 | €127,721 | €45,740 | -€81,981 | -64.2% |
| Remuneration and social security | 454/9 | €2,133 | €8,686 | +€6,554 | +307% |
| Other amounts payable | 47/48 | €877,504 | €862,085 | -€15,419 | -1.8% |
| Accrued charges and deferred income | 492/3 | €23,466 | €57,372 | +€33,907 | +144% |
| Remuneration, social security and pensions | 62 | €2,539 | €52,589 | +€50,050 | +1,971% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,609 | €6,508 | +€899 | +16.0% |
| Other operating charges | 640/8 | €1,187 | €1,366 | +€179 | +15.1% |
| Gross operating margin | 9900 | €1,074,874 | €250,298 | -€824,576 | -76.7% |
| Operating profit (loss) | 9901 | €1,065,539 | €189,835 | -€875,704 | -82.2% |
| Financial income | 75/76B | €6,962 | €14,488 | +€7,526 | +108% |
| Recurring financial income | 75 | €6,962 | €14,488 | +€7,526 | +108% |
| Financial charges | 65/66B | €23,540 | €57,504 | +€33,964 | +144% |
| Recurring financial charges | 65 | €23,540 | €57,504 | +€33,964 | +144% |
| Profit (loss) for the period before taxes | 9903 | €1,048,961 | €146,819 | -€902,142 | -86.0% |
| Income taxes | 67/77 | €338,615 | €48,264 | -€290,350 | -85.7% |
| Profit (loss) for the period | 9904 | €710,347 | €98,555 | -€611,792 | -86.1% |
| Profit (loss) for the period to be appropriated | 9905 | €710,347 | €98,555 | -€611,792 | -86.1% |
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 30 June 2024 and 30 June 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 5 November 2026 via checked.be.