ARE: what changed
What changed
ARE
filed annual accounts (NBB)
Net result for the year
-€130,480
2024 · €7,386-€137,865
Equity
€2.0m
2024 · €2.1m-€130,480
Cash
€87,417
2024 · €231,447-€144,030
Balance sheet total
€10.3m
2024 · €10.9m-€567,780
Largest movements
Assets
- Stocks and contracts -€382,082
down €382,082 (-3.6%), from €10.5m to €10.1m
- Cash -€144,030
down €144,030 (-62.2%), from €231,447 to €87,417
mainly Debts after one year (-€421,716) and Net result for the year (-€130,480)
Equity and liabilities
- Debts after one year -€421,716
down €421,716 (-4.8%), from €8.7m to €8.3m
of which Other amounts payable: -€1.6m
- Profit (loss) carried forward -€130,480
down €130,480 (-8.0%), from €1.6m to €1.5m
Income statement
- Gross operating margin -€296,609
down €296,609 (-66.3%), from €447,319 to €150,710
- Financial charges -€156,317
down €156,317 (-35.8%), from €436,363 to €280,047
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
€7,386
Gross operating margin
-€296,609
Other operating charges
-€35
Financial charges
+€156,317
Taxes
+€2,462
Result 2025
-€130,480
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
+€276,781
Investment
€0
Financing
-€420,811
Cash 2024
€231,447
From operations (derived)
+€276,781
Net result for the year
-€130,480
Stocks and contracts
+€382,082
Receivables within one year
+€41,667
Smaller working-capital items
+€637
Tax, wage and social debts
-€19,626
Other debts
+€2,500
Financing
-€420,811
Debts after one year
-€421,716
Current portion of long-term debt
+€905
Cash 2025
€87,417
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €10,886,032 | €10,318,251 | -€567,780 | -5.2% |
| Fixed assets | 21/28 | €97,800 | €97,800 | = | 0.0% |
| Tangible fixed assets | 22/27 | €97,800 | €97,800 | = | 0.0% |
| Land and buildings | 22 | €97,800 | €97,800 | = | 0.0% |
| Current assets | 29/58 | €10,788,232 | €10,220,451 | -€567,780 | -5.3% |
| Stocks and contracts in progress | 3 | €10,480,117 | €10,098,035 | -€382,082 | -3.6% |
| Stocks | 30/36 | €10,480,117 | €10,098,035 | -€382,082 | -3.6% |
| Amounts receivable within one year | 40/41 | €76,667 | €35,000 | -€41,667 | -54.3% |
| Trade receivables | 40 | €1,615 | €35,000 | +€33,385 | +2,068% |
| Other amounts receivable | 41 | €75,053 | - | -€75,053 | |
| Cash at bank and in hand | 54/58 | €231,447 | €87,417 | -€144,030 | -62.2% |
| Total equity and liabilities | 10/49 | €10,886,032 | €10,318,251 | -€567,780 | -5.2% |
| Equity | 10/15 | €2,097,107 | €1,966,627 | -€130,480 | -6.2% |
| Contributions | 10/11 | €45,000 | €45,000 | = | 0.0% |
| Reserves | 13 | €430,846 | €430,846 | = | 0.0% |
| Non-distributable reserves | 130/1 | €4,500 | - | -€4,500 | |
| Reserves not available under the articles | 1311 | €4,500 | - | -€4,500 | |
| Distributable reserves | 133 | €426,346 | €430,846 | +€4,500 | +1.1% |
| Profit (loss) carried forward | 14 | €1,621,261 | €1,490,782 | -€130,480 | -8.0% |
| Amounts payable | 17/49 | €8,788,925 | €8,351,624 | -€437,301 | -5.0% |
| Amounts payable after more than one year | 17 | €8,741,382 | €8,319,666 | -€421,716 | -4.8% |
| Financial debts | 170/4 | €7,163,706 | €8,319,666 | +€1.2m | +16.1% |
| Other amounts payable | 178/9 | €1,577,675 | - | -€1.6m | |
| Amounts payable within one year | 42/48 | €43,832 | €27,926 | -€15,905 | -36.3% |
| Current portion of amounts payable after more than one year | 42 | €21,956 | €22,861 | +€905 | +4.1% |
| Trade debts | 44 | - | €316 | +€316 | |
| Suppliers | 440/4 | - | €316 | +€316 | |
| Taxes, remuneration and social security | 45 | €19,626 | - | -€19,626 | |
| Taxes | 450/3 | €19,626 | - | -€19,626 | |
| Other amounts payable | 47/48 | €2,250 | €4,750 | +€2,500 | +111% |
| Accrued charges and deferred income | 492/3 | €3,711 | €4,032 | +€321 | +8.6% |
| Other operating charges | 640/8 | €1,108 | €1,143 | +€35 | +3.1% |
| Gross operating margin | 9900 | €447,319 | €150,710 | -€296,609 | -66.3% |
| Operating profit (loss) | 9901 | €446,211 | €149,567 | -€296,644 | -66.5% |
| Financial charges | 65/66B | €436,363 | €280,047 | -€156,317 | -35.8% |
| Recurring financial charges | 65 | €436,363 | €280,047 | -€156,317 | -35.8% |
| Profit (loss) for the period before taxes | 9903 | €9,847 | -€130,480 | -€140,327 | |
| Income taxes | 67/77 | €2,462 | - | -€2,462 | |
| Profit (loss) for the period | 9904 | €7,386 | -€130,480 | -€137,865 | |
| Transfer from tax-exempt reserves | 789 | €258,915 | - | -€258,915 | |
| Profit (loss) for the period to be appropriated | 9905 | €266,301 | -€130,480 | -€396,780 |
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 3 November 2026 via checked.be.