LUKA PROJECTS: what changed
What changed
LUKA PROJECTS
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
€74,332
2024 · €194,989-€120,657
Equity
€1.8m
2024 · €1.8m+€23,065
Cash
€225,798
2024 · €72,281+€153,517
Balance sheet total
€2.6m
2024 · €2.8m-€201,946
Largest movements
Assets
- Cash +€153,517
up €153,517 (+212%), from €72,281 to €225,798
mainly Receivables within one year (+€141,635) and Depreciation (+€101,684)
- Receivables within one year -€141,635
down €141,635 (-70.3%), from €201,613 to €59,978
of which Other amounts receivable: -€174,435
- Stocks and contracts -€94,354
down €94,354 (-11.2%), from €844,275 to €749,921
- Financial fixed assets -€48,412
down €48,412 (-100%), from €48,412 to €0
Equity and liabilities
- Debts after one year -€93,594
down €93,594 (-11.6%), from €804,452 to €710,858
of which Other amounts payable: -€66,500
- Trade debts -€63,359
down €63,359 (-85.8%), from €73,819 to €10,459
- Current portion of long-term debt -€42,395
down €42,395 (-35.0%), from €121,069 to €78,674
- Short-term financial debts -€29,410
down €29,410 (-100%), from €29,410 to €0
Income statement
- Financial income -€98,246
down €98,246 (-49.9%), from €197,004 to €98,758
- Taxes -€23,841
down €23,841 (-75.4%), from €31,636 to €7,794
- Other operating charges +€16,127
up €16,127 (+164%), from €9,806 to €25,933
- Gross operating margin -€15,961
down €15,961 (-10.2%), from €157,142 to €141,181
- Depreciation +€13,598
up €13,598 (+15.4%), from €88,086 to €101,684
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
€194,989
Gross operating margin
-€15,961
Depreciation
-€13,598
Other operating charges
-€16,127
Financial income
-€98,246
Financial charges
-€567
Taxes
+€23,841
Result 2025
€74,332
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
+€405,173
Investment
-€34,990
Financing
-€216,666
Cash 2024
€72,281
From operations (derived)
+€405,173
Net result for the year
+€74,332
Depreciation
+€101,684
Receivables after one year
+€27,020
Stocks and contracts
+€94,354
Receivables within one year
+€141,635
Deferred charges and accrued income
+€25,759
Trade debts
-€63,359
Tax, wage and social debts
-€16,015
Other debts
+€21,119
Accrued charges and deferred income
-€1,355
Investment (derived)
-€34,990
Investment in fixed assets (net)
-€34,990
Financing
-€216,666
Debts after one year
-€93,594
Current portion of long-term debt
-€42,395
Short-term financial debts
-€29,410
Contributions, distributions and other
-€51,267
Cash 2025
€225,798
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €2,838,394 | €2,636,448 | -€201,946 | -7.1% |
| Fixed assets | 21/28 | €1,659,017 | €1,592,323 | -€66,694 | -4.0% |
| Tangible fixed assets | 22/27 | €1,610,605 | €1,592,323 | -€18,282 | -1.1% |
| Land and buildings | 22 | €1,465,216 | €1,429,301 | -€35,915 | -2.5% |
| Plant, machinery and equipment | 23 | €39,558 | €81,429 | +€41,871 | +106% |
| Furniture and vehicles | 24 | €105,831 | €70,948 | -€34,883 | -33.0% |
| Other tangible fixed assets | 26 | - | €10,645 | +€10,645 | |
| Financial fixed assets | 28 | €48,412 | €0 | -€48,412 | -100% |
| Current assets | 29/58 | €1,179,377 | €1,044,125 | -€135,251 | -11.5% |
| Amounts receivable after more than one year | 29 | €27,020 | €0 | -€27,020 | -100% |
| Trade receivables | 290 | €27,020 | €0 | -€27,020 | -100% |
| Other amounts receivable | 291 | €0 | - | = | |
| Stocks and contracts in progress | 3 | €844,275 | €749,921 | -€94,354 | -11.2% |
| Stocks | 30/36 | €844,275 | €749,921 | -€94,354 | -11.2% |
| Amounts receivable within one year | 40/41 | €201,613 | €59,978 | -€141,635 | -70.3% |
| Trade receivables | 40 | €1,963 | €34,763 | +€32,799 | +1,671% |
| Other amounts receivable | 41 | €199,650 | €25,215 | -€174,435 | -87.4% |
| Cash at bank and in hand | 54/58 | €72,281 | €225,798 | +€153,517 | +212% |
| Deferred charges and accrued income | 490/1 | €34,188 | €8,429 | -€25,759 | -75.3% |
| Total equity and liabilities | 10/49 | €2,838,394 | €2,636,448 | -€201,946 | -7.1% |
| Equity | 10/15 | €1,782,928 | €1,805,993 | +€23,065 | +1.3% |
| Contributions | 10/11 | €726,200 | €726,200 | = | 0.0% |
| Reserves | 13 | €1,056,728 | €1,079,793 | +€23,065 | +2.2% |
| Non-distributable reserves | 130/1 | €30,653 | €30,653 | = | 0.0% |
| Reserves not available under the articles | 1311 | €30,653 | €30,653 | = | 0.0% |
| Distributable reserves | 133 | €1,026,075 | €1,049,139 | +€23,065 | +2.2% |
| Profit (loss) carried forward | 14 | - | €0 | = | |
| Amounts payable | 17/49 | €1,055,466 | €830,456 | -€225,010 | -21.3% |
| Amounts payable after more than one year | 17 | €804,452 | €710,858 | -€93,594 | -11.6% |
| Financial debts | 170/4 | €504,452 | €477,358 | -€27,094 | -5.4% |
| Other amounts payable | 178/9 | €300,000 | €233,500 | -€66,500 | -22.2% |
| Amounts payable within one year | 42/48 | €249,650 | €119,590 | -€130,060 | -52.1% |
| Current portion of amounts payable after more than one year | 42 | €121,069 | €78,674 | -€42,395 | -35.0% |
| Financial debts | 43 | €29,410 | €0 | -€29,410 | -100% |
| Credit institutions | 430/8 | €29,410 | €0 | -€29,410 | -100% |
| Trade debts | 44 | €73,819 | €10,459 | -€63,359 | -85.8% |
| Suppliers | 440/4 | €73,819 | €10,459 | -€63,359 | -85.8% |
| Taxes, remuneration and social security | 45 | €24,899 | €8,884 | -€16,015 | -64.3% |
| Taxes | 450/3 | €24,899 | €8,884 | -€16,015 | -64.3% |
| Other amounts payable | 47/48 | €453 | €21,572 | +€21,119 | +4,659% |
| Accrued charges and deferred income | 492/3 | €1,364 | €8 | -€1,355 | -99.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €88,086 | €101,684 | +€13,598 | +15.4% |
| Other operating charges | 640/8 | €9,806 | €25,933 | +€16,127 | +164% |
| Gross operating margin | 9900 | €157,142 | €141,181 | -€15,961 | -10.2% |
| Operating profit (loss) | 9901 | €59,249 | €13,563 | -€45,686 | -77.1% |
| Financial income | 75/76B | €197,004 | €98,758 | -€98,246 | -49.9% |
| Recurring financial income | 75 | €197,004 | €98,758 | -€98,246 | -49.9% |
| Financial charges | 65/66B | €29,629 | €30,195 | +€567 | +1.9% |
| Recurring financial charges | 65 | €29,629 | €30,195 | +€567 | +1.9% |
| Profit (loss) for the period before taxes | 9903 | €226,625 | €82,126 | -€144,499 | -63.8% |
| Income taxes | 67/77 | €31,636 | €7,794 | -€23,841 | -75.4% |
| Profit (loss) for the period | 9904 | €194,989 | €74,332 | -€120,657 | -61.9% |
| Profit (loss) for the period to be appropriated | 9905 | €194,989 | €74,332 | -€120,657 | -61.9% |
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 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 3 November 2026 via checked.be.