THOMAGRE: what changed
What changed
THOMAGRE
NACE 02.200, Logging
filed annual accounts (NBB)
Net result for the year
-€29,590
2024 · -€24,617-€4,973
Equity
€209,361
2024 · €238,951-€29,590
Cash
€4,794
2024 · €27,906-€23,112
Balance sheet total
€400,200
2024 · €435,139-€34,939
Largest movements
Assets
- Cash -€23,112
down €23,112 (-82.8%), from €27,906 to €4,794
mainly Net result for the year (-€29,590) and Trade debts (-€3,842)
- Receivables within one year -€9,975
down €9,975 (-47.3%), from €21,071 to €11,096
of which Other amounts receivable: -€9,975
Equity and liabilities
- Profit (loss) carried forward -€29,590
down €29,590 (-2,819%), from -€1,049 to -€30,639
Income statement
- Gross operating margin -€6,302
down €6,302 (-141%), from -€4,485 to -€10,787
- Financial charges -€2,898
down €2,898 (-22.0%), from €13,155 to €10,257
- Other operating charges +€1,167
up €1,167 (+32.8%), from €3,559 to €4,726
- Depreciation +€404
up €404 (+13.4%), from €3,008 to €3,413
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
-€24,617
Gross operating margin
-€6,302
Depreciation
-€404
Other operating charges
-€1,167
Financial income
-€13
Financial charges
+€2,898
Taxes
+€16
Result 2025
-€29,590
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
-€21,555
Investment
-€1,557
Financing
€0
Cash 2024
€27,906
From operations (derived)
-€21,555
Net result for the year
-€29,590
Depreciation
+€3,413
Receivables within one year
+€9,975
Smaller working-capital items
-€20
Trade debts
-€3,842
Accrued charges and deferred income
-€1,492
Investment (derived)
-€1,557
Investment in fixed assets (net)
-€1,557
Cash 2025
€4,794
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €435,139 | €400,200 | -€34,939 | -8.0% |
| Fixed assets | 21/28 | €385,715 | €383,859 | -€1,856 | -0.5% |
| Tangible fixed assets | 22/27 | €385,305 | €383,449 | -€1,856 | -0.5% |
| Land and buildings | 22 | €373,170 | €373,170 | = | 0.0% |
| Plant, machinery and equipment | 23 | €6,886 | €5,341 | -€1,545 | -22.4% |
| Furniture and vehicles | 24 | €5,249 | €4,938 | -€311 | -5.9% |
| Financial fixed assets | 28 | €410 | €410 | = | 0.0% |
| Current assets | 29/58 | €49,424 | €16,341 | -€33,083 | -66.9% |
| Amounts receivable within one year | 40/41 | €21,071 | €11,096 | -€9,975 | -47.3% |
| Trade receivables | 40 | €9,076 | €9,076 | = | 0.0% |
| Other amounts receivable | 41 | €11,995 | €2,020 | -€9,975 | -83.2% |
| Current investments | 50/53 | €0 | - | = | |
| Cash at bank and in hand | 54/58 | €27,906 | €4,794 | -€23,112 | -82.8% |
| Deferred charges and accrued income | 490/1 | €447 | €452 | +€4 | +1.0% |
| Total equity and liabilities | 10/49 | €435,139 | €400,200 | -€34,939 | -8.0% |
| Equity | 10/15 | €238,951 | €209,361 | -€29,590 | -12.4% |
| Contributions | 10/11 | €240,000 | €240,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€1,049 | -€30,639 | -€29,590 | -2,819% |
| Amounts payable | 17/49 | €196,188 | €190,839 | -€5,350 | -2.7% |
| Amounts payable after more than one year | 17 | €180,000 | €180,000 | = | 0.0% |
| Other amounts payable | 178/9 | €180,000 | €180,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €4,796 | €939 | -€3,857 | -80.4% |
| Trade debts | 44 | €4,374 | €533 | -€3,842 | -87.8% |
| Suppliers | 440/4 | €4,374 | €533 | -€3,842 | -87.8% |
| Taxes, remuneration and social security | 45 | €422 | €406 | -€16 | -3.7% |
| Taxes | 450/3 | €422 | €406 | -€16 | -3.7% |
| Accrued charges and deferred income | 492/3 | €11,392 | €9,900 | -€1,492 | -13.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,008 | €3,413 | +€404 | +13.4% |
| Other operating charges | 640/8 | €3,559 | €4,726 | +€1,167 | +32.8% |
| Gross operating margin | 9900 | -€4,485 | -€10,787 | -€6,302 | -141% |
| Operating profit (loss) | 9901 | -€11,053 | -€18,926 | -€7,874 | -71.2% |
| Financial income | 75/76B | €13 | €0 | -€13 | -100% |
| Recurring financial income | 75 | €13 | €0 | -€13 | -100% |
| Financial charges | 65/66B | €13,155 | €10,257 | -€2,898 | -22.0% |
| Recurring financial charges | 65 | €13,155 | €10,257 | -€2,898 | -22.0% |
| Profit (loss) for the period before taxes | 9903 | -€24,195 | -€29,183 | -€4,989 | -20.6% |
| Income taxes | 67/77 | €422 | €406 | -€16 | -3.7% |
| Profit (loss) for the period | 9904 | -€24,617 | -€29,590 | -€4,973 | -20.2% |
| Profit (loss) for the period to be appropriated | 9905 | -€24,617 | -€29,590 | -€4,973 | -20.2% |
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 2 November 2026 via checked.be.