RESPONSORIS: what changed
What changed
RESPONSORIS
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
€20,124
2025 · €19,349+€775
Equity
€132,826
2025 · €112,702+€20,124
Cash
€99,457
2025 · €74,912+€24,545
Balance sheet total
€525,682
2025 · €476,894+€48,788
Largest movements
Assets
- Receivables within one year +€51,090
up €51,090 (+128%), from €39,853 to €90,943
of which Trade receivables: +€52,118
- Cash +€24,545
up €24,545 (+32.8%), from €74,912 to €99,457
mainly Depreciation (+€34,778) and Short-term financial debts (+€27,910)
- Tangible fixed assets -€22,805
down €22,805 (-6.6%), from €345,160 to €322,355
of which Land and buildings: -€23,925
Equity and liabilities
- Short-term financial debts +€27,910
up €27,910 (+1,155%), from €2,416 to €30,325
- Reserves +€20,000
up €20,000 (+27.2%), from €73,574 to €93,574
of which Distributable reserves: +€20,000
- Debts after one year -€11,585
down €11,585 (-3.6%), from €321,537 to €309,951
Income statement
- Write-downs -€26,388
down €26,388, from €13,194 to -€13,194
- Gross operating margin -€11,779
down €11,779 (-11.3%), from €104,529 to €92,750
- Depreciation +€8,703
up €8,703 (+33.4%), from €26,075 to €34,778
- Financial charges +€7,569
up €7,569 (+79.3%), from €9,542 to €17,111
- Staff costs -€4,489
down €4,489 (-18.0%), from €24,967 to €20,478
Change in the result, 2025 to 2026
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 2025
€19,349
Gross operating margin
-€11,779
Staff costs
+€4,489
Depreciation
-€8,703
Write-downs
+€26,388
Other operating charges
-€306
Financial income
-€520
Financial charges
-€7,569
Taxes
-€1,224
Result 2026
€20,124
raises the resultlowers the result
Derived cash bridge
The bridge is derived from the 2025 and 2026 balance sheets and the 2026 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
+€12,638
Investment
-€8,310
Financing
+€20,217
Cash 2025
€74,912
From operations (derived)
+€12,638
Net result for the year
+€20,124
Depreciation
+€34,778
Receivables within one year
-€51,090
Deferred charges and accrued income
+€379
Trade debts
+€3,170
Tax, wage and social debts
+€831
Other debts
+€4,382
Accrued charges and deferred income
+€63
Investment (derived)
-€8,310
Investment in fixed assets (net)
-€8,369
Current investments
+€59
Financing
+€20,217
Debts after one year
-€11,585
Current portion of long-term debt
+€3,893
Short-term financial debts
+€27,910
Cash 2026
€99,457
brings cash intakes cash out
Every line side by side
| Line | Code | 2025 | 2026 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €476,894 | €525,682 | +€48,788 | +10.2% |
| Fixed assets | 21/28 | €355,207 | €328,798 | -€26,409 | -7.4% |
| Intangible fixed assets | 21 | €9,693 | €6,443 | -€3,250 | -33.5% |
| Tangible fixed assets | 22/27 | €345,160 | €322,355 | -€22,805 | -6.6% |
| Land and buildings | 22 | €340,612 | €316,687 | -€23,925 | -7.0% |
| Plant, machinery and equipment | 23 | €2,615 | €3,352 | +€737 | +28.2% |
| Furniture and vehicles | 24 | €1,714 | €2,120 | +€406 | +23.7% |
| Other tangible fixed assets | 26 | €219 | €196 | -€23 | -10.5% |
| Financial fixed assets | 28 | €354 | - | -€354 | |
| Current assets | 29/58 | €121,687 | €196,884 | +€75,197 | +61.8% |
| Amounts receivable within one year | 40/41 | €39,853 | €90,943 | +€51,090 | +128% |
| Trade receivables | 40 | €38,799 | €90,916 | +€52,118 | +134% |
| Other amounts receivable | 41 | €1,054 | €27 | -€1,027 | -97.4% |
| Current investments | 50/53 | €4,855 | €4,796 | -€59 | -1.2% |
| Cash at bank and in hand | 54/58 | €74,912 | €99,457 | +€24,545 | +32.8% |
| Deferred charges and accrued income | 490/1 | €2,067 | €1,688 | -€379 | -18.4% |
| Total equity and liabilities | 10/49 | €476,894 | €525,682 | +€48,788 | +10.2% |
| Equity | 10/15 | €112,702 | €132,826 | +€20,124 | +17.9% |
| Contributions | 10/11 | €18,550 | €18,550 | = | 0.0% |
| Reserves | 13 | €73,574 | €93,574 | +€20,000 | +27.2% |
| Non-distributable reserves | 130/1 | €3,774 | €3,774 | = | 0.0% |
| Reserves not available under the articles | 1311 | €3,774 | €3,774 | = | 0.0% |
| Distributable reserves | 133 | €69,800 | €89,800 | +€20,000 | +28.7% |
| Profit (loss) carried forward | 14 | €20,578 | €20,702 | +€124 | +0.6% |
| Amounts payable | 17/49 | €364,192 | €392,855 | +€28,663 | +7.9% |
| Amounts payable after more than one year | 17 | €321,537 | €309,951 | -€11,585 | -3.6% |
| Financial debts | 170/4 | €321,537 | €309,951 | -€11,585 | -3.6% |
| Amounts payable within one year | 42/48 | €41,409 | €81,594 | +€40,185 | +97.0% |
| Current portion of amounts payable after more than one year | 42 | €11,997 | €15,890 | +€3,893 | +32.4% |
| Financial debts | 43 | €2,416 | €30,325 | +€27,910 | +1,155% |
| Credit institutions | 430/8 | €2,416 | €30,325 | +€27,910 | +1,155% |
| Trade debts | 44 | €4,830 | €8,000 | +€3,170 | +65.6% |
| Suppliers | 440/4 | €4,830 | €8,000 | +€3,170 | +65.6% |
| Taxes, remuneration and social security | 45 | €15,280 | €16,110 | +€831 | +5.4% |
| Taxes | 450/3 | €14,301 | €14,206 | -€95 | -0.7% |
| Remuneration and social security | 454/9 | €978 | €1,904 | +€926 | +94.7% |
| Other amounts payable | 47/48 | €6,886 | €11,268 | +€4,382 | +63.6% |
| Accrued charges and deferred income | 492/3 | €1,246 | €1,310 | +€63 | +5.1% |
| Remuneration, social security and pensions | 62 | €24,967 | €20,478 | -€4,489 | -18.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €26,075 | €34,778 | +€8,703 | +33.4% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €13,194 | -€13,194 | -€26,388 | |
| Other operating charges | 640/8 | €783 | €1,089 | +€306 | +39.1% |
| Gross operating margin | 9900 | €104,529 | €92,750 | -€11,779 | -11.3% |
| Operating profit (loss) | 9901 | €39,510 | €49,599 | +€10,089 | +25.5% |
| Financial income | 75/76B | €536 | €16 | -€520 | -96.9% |
| Recurring financial income | 75 | €536 | €16 | -€520 | -96.9% |
| Financial charges | 65/66B | €9,542 | €17,111 | +€7,569 | +79.3% |
| Recurring financial charges | 65 | €9,542 | €17,111 | +€7,569 | +79.3% |
| Profit (loss) for the period before taxes | 9903 | €30,505 | €32,504 | +€2,000 | +6.6% |
| Income taxes | 67/77 | €11,156 | €12,380 | +€1,224 | +11.0% |
| Profit (loss) for the period | 9904 | €19,349 | €20,124 | +€775 | +4.0% |
| Profit (loss) for the period to be appropriated | 9905 | €19,349 | €20,124 | +€775 | +4.0% |
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 March 2025 and 31 March 2026. Green is a favourable move for that line, red an unfavourable one. Prepared on 4 November 2026 via checked.be.