OMBU: what changed
What changed
OMBU
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
-€21,270
2023 · -€25,224+€3,954
Equity
€2.0m
2023 · €2.6m-€621,270
Cash
€257,950
2023 · €58,634+€199,316
Balance sheet total
€2.8m
2023 · €2.9m-€54,119
Largest movements
Assets
- Cash +€199,316
up €199,316 (+340%), from €58,634 to €257,950
mainly Other debts (+€420,000) and Receivables after one year (+€186,104)
- Receivables after one year -€186,104
down €186,104 (-10.2%), from €1.8m to €1.6m
- Current investments -€47,969
down €47,969 (-7.5%), from €635,881 to €587,913
Equity and liabilities
- Reserves -€621,270
down €621,270 (-24.5%), from €2.5m to €1.9m
of which Distributable reserves: -€621,270
- Other debts +€420,000
up €420,000 (+12,773%), from €3,288 to €423,288
- Tax, wage and social debts +€170,303
up €170,303 (+1,159%), from €14,691 to €184,993
of which Taxes: +€170,190
Income statement
- Gross operating margin +€26,345
up €26,345 (+42.0%), from -€62,659 to -€36,315
- Financial charges +€14,460
up €14,460 (+78.6%), from -€18,403 to -€3,943
- Depreciation +€6,454
up €6,454 (+26.9%), from €23,980 to €30,435
- Financial income -€5,423
down €5,423 (-6.4%), from €84,092 to €78,669
- Other operating charges -€2,050
down €2,050 (-31.2%), from €6,573 to €4,523
Change in the result, 2023 to 2024
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 2023
-€25,224
Gross operating margin
+€26,345
Staff costs
+€1,793
Depreciation
-€6,454
Other operating charges
+€2,050
Financial income
-€5,423
Financial charges
-€14,460
Taxes
+€104
Result 2024
-€21,270
raises the resultlowers the result
Derived cash bridge
The bridge is derived from the 2023 and 2024 balance sheets and the 2024 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
+€780,214
Investment
+€40,277
Financing
-€621,175
Cash 2023
€58,634
From operations (derived)
+€780,214
Net result for the year
-€21,270
Depreciation
+€30,435
Receivables after one year
+€186,104
Receivables within one year
-€3,195
Deferred charges and accrued income
-€185
Trade debts
-€1,977
Tax, wage and social debts
+€170,303
Other debts
+€420,000
Investment (derived)
+€40,277
Investment in fixed assets (net)
-€7,692
Current investments
+€47,969
Financing
-€621,175
Debts after one year
-€21,623
Current portion of long-term debt
+€449
Contributions, distributions and other
-€600,000
Cash 2024
€257,950
brings cash intakes cash out
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €2,863,728 | €2,809,609 | -€54,119 | -1.9% |
| Fixed assets | 21/28 | €341,645 | €318,903 | -€22,743 | -6.7% |
| Tangible fixed assets | 22/27 | €281,645 | €258,903 | -€22,743 | -8.1% |
| Land and buildings | 22 | €276,241 | €255,189 | -€21,052 | -7.6% |
| Furniture and vehicles | 24 | €5,404 | €3,713 | -€1,691 | -31.3% |
| Financial fixed assets | 28 | €60,000 | €60,000 | = | 0.0% |
| Current assets | 29/58 | €2,522,082 | €2,490,706 | -€31,376 | -1.2% |
| Amounts receivable after more than one year | 29 | €1,821,888 | €1,635,784 | -€186,104 | -10.2% |
| Other amounts receivable | 291 | €1,821,888 | €1,635,784 | -€186,104 | -10.2% |
| Amounts receivable within one year | 40/41 | €5,610 | €8,805 | +€3,195 | +57.0% |
| Trade receivables | 40 | €0 | €7,125 | +€7,125 | |
| Other amounts receivable | 41 | €5,610 | €1,680 | -€3,930 | -70.0% |
| Current investments | 50/53 | €635,881 | €587,913 | -€47,969 | -7.5% |
| Cash at bank and in hand | 54/58 | €58,634 | €257,950 | +€199,316 | +340% |
| Deferred charges and accrued income | 490/1 | €69 | €255 | +€185 | +268% |
| Total equity and liabilities | 10/49 | €2,863,728 | €2,809,609 | -€54,119 | -1.9% |
| Equity | 10/15 | €2,636,642 | €2,015,372 | -€621,270 | -23.6% |
| Contributions | 10/11 | €106,000 | €106,000 | = | 0.0% |
| Capital | 10 | €106,000 | €106,000 | = | 0.0% |
| Issued capital | 100 | €106,000 | €106,000 | = | 0.0% |
| Reserves | 13 | €2,530,642 | €1,909,372 | -€621,270 | -24.5% |
| Non-distributable reserves | 130/1 | €10,600 | €10,600 | = | 0.0% |
| Legal reserve | 130 | €10,600 | €10,600 | = | 0.0% |
| Distributable reserves | 133 | €2,520,042 | €1,898,772 | -€621,270 | -24.7% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €227,086 | €794,237 | +€567,151 | +250% |
| Amounts payable after more than one year | 17 | €180,059 | €158,435 | -€21,623 | -12.0% |
| Financial debts | 170/4 | €180,059 | €158,435 | -€21,623 | -12.0% |
| Amounts payable within one year | 42/48 | €47,027 | €635,802 | +€588,774 | +1,252% |
| Current portion of amounts payable after more than one year | 42 | €21,175 | €21,623 | +€449 | +2.1% |
| Trade debts | 44 | €7,874 | €5,897 | -€1,977 | -25.1% |
| Suppliers | 440/4 | €7,874 | €5,897 | -€1,977 | -25.1% |
| Taxes, remuneration and social security | 45 | €14,691 | €184,993 | +€170,303 | +1,159% |
| Taxes | 450/3 | €9,823 | €180,012 | +€170,190 | +1,733% |
| Remuneration and social security | 454/9 | €4,868 | €4,981 | +€113 | +2.3% |
| Other amounts payable | 47/48 | €3,288 | €423,288 | +€420,000 | +12,773% |
| Non-recurring operating income | 76A | €0 | €3,167 | +€3,167 | |
| Remuneration, social security and pensions | 62 | €34,383 | €32,591 | -€1,793 | -5.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €23,980 | €30,435 | +€6,454 | +26.9% |
| Other operating charges | 640/8 | €6,573 | €4,523 | -€2,050 | -31.2% |
| Non-recurring operating charges | 66A | €0 | - | = | |
| Gross operating margin | 9900 | -€62,659 | -€36,315 | +€26,345 | +42.0% |
| Operating profit (loss) | 9901 | -€127,596 | -€103,862 | +€23,733 | +18.6% |
| Financial income | 75/76B | €84,092 | €78,669 | -€5,423 | -6.4% |
| Recurring financial income | 75 | €84,092 | €78,669 | -€5,423 | -6.4% |
| Financial charges | 65/66B | -€18,403 | -€3,943 | +€14,460 | +78.6% |
| Recurring financial charges | 65 | -€18,403 | -€3,943 | +€14,460 | +78.6% |
| Profit (loss) for the period before taxes | 9903 | -€25,101 | -€21,250 | +€3,851 | +15.3% |
| Income taxes | 67/77 | €123 | €20 | -€104 | -84.1% |
| Profit (loss) for the period | 9904 | -€25,224 | -€21,270 | +€3,954 | +15.7% |
| Profit (loss) for the period to be appropriated | 9905 | -€25,224 | -€21,270 | +€3,954 | +15.7% |
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 2023 and 31 December 2024. Green is a favourable move for that line, red an unfavourable one. Prepared on 3 November 2026 via checked.be.