CELKA: what changed
What changed
CELKA
NACE 74.120, Graphic design and visual communication
filed annual accounts (NBB)
Net result for the year
€34,077
2024 · €14,480+€19,597
Equity
€532,080
2024 · €498,003+€34,077
Cash
€492,780
2024 · €453,162+€39,618
Balance sheet total
€546,516
2024 · €509,932+€36,583
Largest movements
Assets
- Cash +€39,618
up €39,618 (+8.7%), from €453,162 to €492,780
mainly Net result for the year (+€34,077) and Tax, wage and social debts (+€5,560)
Equity and liabilities
- Reserves +€32,500
up €32,500 (+59.6%), from €54,500 to €87,000
- Tax, wage and social debts +€5,560
new in 2025: €5,560
of which Taxes: +€3,465
Income statement
- Gross operating margin +€23,753
up €23,753 (+91.2%), from €26,040 to €49,793
- Financial income -€3,517
down €3,517 (-58.4%), from €6,028 to €2,510
- Taxes +€1,860
up €1,860 (+15.0%), from €12,418 to €14,278
- Depreciation -€815
down €815 (-16.5%), from €4,952 to €4,137
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
€14,480
Gross operating margin
+€23,753
Depreciation
+€815
Financial income
-€3,517
Financial charges
+€405
Taxes
-€1,860
Result 2025
€34,077
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
+€39,618
Investment
€0
Financing
€0
Cash 2024
€453,162
From operations (derived)
+€39,618
Net result for the year
+€34,077
Depreciation
+€4,137
Receivables within one year
-€1,259
Deferred charges and accrued income
+€157
Trade debts
+€399
Tax, wage and social debts
+€5,560
Other debts
-€3,452
Cash 2025
€492,780
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €509,932 | €546,516 | +€36,583 | +7.2% |
| Fixed assets | 21/28 | €14,083 | €9,946 | -€4,137 | -29.4% |
| Tangible fixed assets | 22/27 | €13,464 | €9,327 | -€4,137 | -30.7% |
| Plant, machinery and equipment | 23 | €2,891 | €2,536 | -€354 | -12.2% |
| Furniture and vehicles | 24 | €10,573 | €6,791 | -€3,783 | -35.8% |
| Financial fixed assets | 28 | €619 | €619 | = | 0.0% |
| Current assets | 29/58 | €495,849 | €536,569 | +€40,720 | +8.2% |
| Amounts receivable within one year | 40/41 | €41,272 | €42,531 | +€1,259 | +3.1% |
| Trade receivables | 40 | €32,442 | €38,503 | +€6,060 | +18.7% |
| Other amounts receivable | 41 | €8,829 | €4,029 | -€4,801 | -54.4% |
| Cash at bank and in hand | 54/58 | €453,162 | €492,780 | +€39,618 | +8.7% |
| Deferred charges and accrued income | 490/1 | €1,416 | €1,258 | -€157 | -11.1% |
| Total equity and liabilities | 10/49 | €509,932 | €546,516 | +€36,583 | +7.2% |
| Equity | 10/15 | €498,003 | €532,080 | +€34,077 | +6.8% |
| Contributions | 10/11 | €20,460 | €20,460 | = | 0.0% |
| Reserves | 13 | €54,500 | €87,000 | +€32,500 | +59.6% |
| Distributable reserves | 133 | €54,500 | €87,000 | +€32,500 | +59.6% |
| Profit (loss) carried forward | 14 | €423,043 | €424,620 | +€1,577 | +0.4% |
| Amounts payable | 17/49 | €11,929 | €14,436 | +€2,506 | +21.0% |
| Amounts payable within one year | 42/48 | €11,929 | €14,436 | +€2,506 | +21.0% |
| Trade debts | 44 | €2,675 | €3,074 | +€399 | +14.9% |
| Suppliers | 440/4 | €2,675 | €3,074 | +€399 | +14.9% |
| Taxes, remuneration and social security | 45 | - | €5,560 | +€5,560 | |
| Taxes | 450/3 | - | €3,465 | +€3,465 | |
| Remuneration and social security | 454/9 | - | €2,095 | +€2,095 | |
| Other amounts payable | 47/48 | €9,254 | €5,802 | -€3,452 | -37.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,952 | €4,137 | -€815 | -16.5% |
| Gross operating margin | 9900 | €26,040 | €49,793 | +€23,753 | +91.2% |
| Operating profit (loss) | 9901 | €21,087 | €45,656 | +€24,569 | +117% |
| Financial income | 75/76B | €6,028 | €2,510 | -€3,517 | -58.4% |
| Recurring financial income | 75 | €6,028 | €2,510 | -€3,517 | -58.4% |
| Financial charges | 65/66B | €217 | -€188 | -€405 | |
| Recurring financial charges | 65 | €217 | -€188 | -€405 | |
| Profit (loss) for the period before taxes | 9903 | €26,898 | €48,355 | +€21,457 | +79.8% |
| Income taxes | 67/77 | €12,418 | €14,278 | +€1,860 | +15.0% |
| Profit (loss) for the period | 9904 | €14,480 | €34,077 | +€19,597 | +135% |
| Profit (loss) for the period to be appropriated | 9905 | €14,480 | €34,077 | +€19,597 | +135% |
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 1 November 2026 via checked.be.