CON_CREATE: what changed
What changed
CON_CREATE
filed annual accounts (NBB)
Net result for the year
€5,083
2024 · €13,096-€8,013
Equity
€156,638
2024 · €151,555+€5,083
Cash
€35,177
2024 · €32,575+€2,602
Balance sheet total
€702,552
2024 · €730,828-€28,275
Largest movements
Assets
- Tangible fixed assets -€30,875
down €30,875 (-4.4%), from €697,572 to €666,697
of which Land and buildings: -€33,376
Equity and liabilities
- Other debts -€21,762
down €21,762 (-3.9%), from €554,407 to €532,645
- Debts after one year -€8,114
down €8,114 (-100%), from €8,114 to €0
Income statement
- Gross operating margin -€8,581
down €8,581 (-14.5%), from €59,168 to €50,588
- Taxes -€801
down €801 (-61.2%), from €1,310 to €508
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
€13,096
Gross operating margin
-€8,581
Depreciation
-€303
Other operating charges
-€295
Financial charges
+€364
Taxes
+€801
Result 2025
€5,083
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
+€22,119
Investment
-€5,607
Financing
-€13,909
Cash 2024
€32,575
From operations (derived)
+€22,119
Net result for the year
+€5,083
Depreciation
+€36,482
Smaller working-capital items
+€7
Trade debts
+€2,130
Other debts
-€21,762
Accrued charges and deferred income
+€179
Investment (derived)
-€5,607
Investment in fixed assets (net)
-€5,607
Financing
-€13,909
Debts after one year
-€8,114
Current portion of long-term debt
-€5,795
Cash 2025
€35,177
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €730,828 | €702,552 | -€28,275 | -3.9% |
| Fixed assets | 21/28 | €697,572 | €666,697 | -€30,875 | -4.4% |
| Tangible fixed assets | 22/27 | €697,572 | €666,697 | -€30,875 | -4.4% |
| Land and buildings | 22 | €696,668 | €663,292 | -€33,376 | -4.8% |
| Furniture and vehicles | 24 | €904 | €3,406 | +€2,501 | +277% |
| Current assets | 29/58 | €33,256 | €35,855 | +€2,600 | +7.8% |
| Amounts receivable within one year | 40/41 | €0 | - | = | |
| Trade receivables | 40 | €0 | - | = | |
| Cash at bank and in hand | 54/58 | €32,575 | €35,177 | +€2,602 | +8.0% |
| Deferred charges and accrued income | 490/1 | €681 | €678 | -€3 | -0.4% |
| Total equity and liabilities | 10/49 | €730,828 | €702,552 | -€28,275 | -3.9% |
| Equity | 10/15 | €151,555 | €156,638 | +€5,083 | +3.4% |
| Contributions | 10/11 | €62,000 | €62,000 | = | 0.0% |
| Capital | 10 | €62,000 | €62,000 | = | 0.0% |
| Issued capital | 100 | €62,000 | €62,000 | = | 0.0% |
| Reserves | 13 | €89,555 | €94,638 | +€5,083 | +5.7% |
| Non-distributable reserves | 130/1 | €6,200 | €6,200 | = | 0.0% |
| Legal reserve | 130 | €6,200 | €6,200 | = | 0.0% |
| Distributable reserves | 133 | €83,355 | €88,438 | +€5,083 | +6.1% |
| Amounts payable | 17/49 | €579,273 | €545,914 | -€33,358 | -5.8% |
| Amounts payable after more than one year | 17 | €8,114 | €0 | -€8,114 | -100% |
| Financial debts | 170/4 | €8,114 | €0 | -€8,114 | -100% |
| Amounts payable within one year | 42/48 | €570,159 | €544,735 | -€25,424 | -4.5% |
| Current portion of amounts payable after more than one year | 42 | €13,909 | €8,114 | -€5,795 | -41.7% |
| Trade debts | 44 | €29 | €2,158 | +€2,130 | +7,437% |
| Suppliers | 440/4 | €29 | €2,158 | +€2,130 | +7,437% |
| Taxes, remuneration and social security | 45 | €1,814 | €1,818 | +€4 | +0.2% |
| Taxes | 450/3 | €1,814 | €1,818 | +€4 | +0.2% |
| Other amounts payable | 47/48 | €554,407 | €532,645 | -€21,762 | -3.9% |
| Accrued charges and deferred income | 492/3 | €1,000 | €1,179 | +€179 | +17.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €36,180 | €36,482 | +€303 | +0.8% |
| Other operating charges | 640/8 | €7,435 | €7,730 | +€295 | +4.0% |
| Gross operating margin | 9900 | €59,168 | €50,588 | -€8,581 | -14.5% |
| Operating profit (loss) | 9901 | €15,554 | €6,375 | -€9,179 | -59.0% |
| Financial income | 75/76B | €0 | - | = | |
| Recurring financial income | 75 | €0 | - | = | |
| Financial charges | 65/66B | €1,148 | €784 | -€364 | -31.7% |
| Recurring financial charges | 65 | €1,148 | €784 | -€364 | -31.7% |
| Profit (loss) for the period before taxes | 9903 | €14,406 | €5,591 | -€8,815 | -61.2% |
| Income taxes | 67/77 | €1,310 | €508 | -€801 | -61.2% |
| Profit (loss) for the period | 9904 | €13,096 | €5,083 | -€8,013 | -61.2% |
| Profit (loss) for the period to be appropriated | 9905 | €13,096 | €5,083 | -€8,013 | -61.2% |
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 5 November 2026 via checked.be.