INTERMET: what changed
INTERMET
Largest movements
- Tangible fixed assets -€2,977
down €2,977 (-88.3%), from €3,373 to €396
- Tax, wage and social debts -€3,033
down €3,033 (-93.8%), from €3,235 to €202
- Profit (loss) carried forward -€1,607
down €1,607 (-20.9%), from €7,693 to €6,086
- Other debts +€1,511
up €1,511 (+131%), from €1,158 to €2,669
- Taxes -€480
down €480 (-70.4%), from €682 to €202
- Other operating charges -€411
down €411 (-32.8%), from €1,254 to €843
- Gross operating margin -€229
down €229 (-8.0%), from €2,852 to €2,623
- Financial charges +€37
up €37 (+22.0%), from €171 to €208
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.
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.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €32,546 | €29,434 | -€3,113 | -9.6% |
| Fixed assets | 21/28 | €3,373 | €396 | -€2,977 | -88.3% |
| Tangible fixed assets | 22/27 | €3,373 | €396 | -€2,977 | -88.3% |
| Furniture and vehicles | 24 | €3,373 | €396 | -€2,977 | -88.3% |
| Current assets | 29/58 | €29,173 | €29,037 | -€135 | -0.5% |
| Amounts receivable within one year | 40/41 | €28,856 | €28,856 | = | 0.0% |
| Other amounts receivable | 41 | €28,856 | €28,856 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €316 | €181 | -€135 | -42.7% |
| Total equity and liabilities | 10/49 | €32,546 | €29,434 | -€3,113 | -9.6% |
| Equity | 10/15 | €28,153 | €26,546 | -€1,607 | -5.7% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €1,860 | €1,860 | = | 0.0% |
| Profit (loss) carried forward | 14 | €7,693 | €6,086 | -€1,607 | -20.9% |
| Amounts payable | 17/49 | €4,393 | €2,888 | -€1,505 | -34.3% |
| Amounts payable within one year | 42/48 | €4,393 | €2,888 | -€1,505 | -34.3% |
| Trade debts | 44 | - | €17 | +€17 | |
| Suppliers | 440/4 | - | €17 | +€17 | |
| Taxes, remuneration and social security | 45 | €3,235 | €202 | -€3,033 | -93.8% |
| Taxes | 450/3 | €3,235 | €202 | -€3,033 | -93.8% |
| Other amounts payable | 47/48 | €1,158 | €2,669 | +€1,511 | +131% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,977 | €2,977 | -€0 | 0.0% |
| Other operating charges | 640/8 | €1,254 | €843 | -€411 | -32.8% |
| Gross operating margin | 9900 | €2,852 | €2,623 | -€229 | -8.0% |
| Operating profit (loss) | 9901 | -€1,379 | -€1,197 | +€182 | +13.2% |
| Financial charges | 65/66B | €171 | €208 | +€37 | +22.0% |
| Recurring financial charges | 65 | €171 | €208 | +€37 | +22.0% |
| Profit (loss) for the period before taxes | 9903 | -€1,550 | -€1,405 | +€145 | +9.3% |
| Income taxes | 67/77 | €682 | €202 | -€480 | -70.4% |
| Profit (loss) for the period | 9904 | -€2,231 | -€1,607 | +€624 | +28.0% |
| Profit (loss) for the period to be appropriated | 9905 | -€2,231 | -€1,607 | +€624 | +28.0% |
Next steps
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.