TEHEM: what changed
What changed
TEHEM
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
-€3,025
2024 · €267-€3,292
Equity
€94,000
2024 · €97,025-€3,025
Cash
€52,248
2024 · €79,173-€26,925
Balance sheet total
€100,661
2024 · €115,707-€15,046
Largest movements
Assets
- Cash -€26,925
down €26,925 (-34.0%), from €79,173 to €52,248
mainly Debts after one year (-€15,000) and Receivables within one year (-€12,994)
- Receivables within one year +€12,994
up €12,994 (+967%), from €1,343 to €14,337
of which Trade receivables: +€14,146
Equity and liabilities
- Debts after one year -€15,000
no longer reported in 2025 (was €15,000)
- Profit (loss) carried forward -€3,025
down €3,025 (-3.7%), from €82,765 to €79,740
- Other debts +€2,892
new in 2025: €2,892
Income statement
- Provisions +€5,000
up €5,000 (+25.0%), from -€20,000 to -€15,000
- Gross operating margin +€4,356
up €4,356 (+22.2%), from -€19,603 to -€15,246
- Financial income -€4,034
down €4,034 (-99.5%), from €4,053 to €18
- Depreciation -€1,323
down €1,323 (-57.0%), from €2,320 to €997
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
€267
Gross operating margin
+€4,356
Depreciation
+€1,323
Provisions
-€5,000
Other operating charges
+€70
Financial income
-€4,034
Financial charges
+€14
Taxes
-€22
Result 2025
-€3,025
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
-€11,925
Investment
€0
Financing
-€15,000
Cash 2024
€79,173
From operations (derived)
-€11,925
Net result for the year
-€3,025
Depreciation
+€997
Receivables within one year
-€12,994
Deferred charges and accrued income
+€117
Trade debts
+€730
Tax, wage and social debts
-€642
Other debts
+€2,892
Financing
-€15,000
Debts after one year
-€15,000
Cash 2025
€52,248
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €115,707 | €100,661 | -€15,046 | -13.0% |
| Fixed assets | 21/28 | €7,950 | €6,953 | -€997 | -12.5% |
| Tangible fixed assets | 22/27 | €7,950 | €6,953 | -€997 | -12.5% |
| Plant, machinery and equipment | 23 | €468 | - | -€468 | |
| Furniture and vehicles | 24 | €3,461 | €3,200 | -€261 | -7.5% |
| Other tangible fixed assets | 26 | €4,021 | €3,753 | -€268 | -6.7% |
| Current assets | 29/58 | €107,757 | €93,708 | -€14,049 | -13.0% |
| Amounts receivable within one year | 40/41 | €1,343 | €14,337 | +€12,994 | +967% |
| Trade receivables | 40 | €191 | €14,337 | +€14,146 | +7,406% |
| Other amounts receivable | 41 | €1,152 | - | -€1,152 | |
| Current investments | 50/53 | €25,498 | €25,498 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €79,173 | €52,248 | -€26,925 | -34.0% |
| Deferred charges and accrued income | 490/1 | €1,743 | €1,626 | -€117 | -6.7% |
| Total equity and liabilities | 10/49 | €115,707 | €100,661 | -€15,046 | -13.0% |
| Equity | 10/15 | €97,025 | €94,000 | -€3,025 | -3.1% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | - | -€1,860 | |
| Reserves not available under the articles | 1311 | €1,860 | - | -€1,860 | |
| Distributable reserves | 133 | - | €1,860 | +€1,860 | |
| Profit (loss) carried forward | 14 | €82,765 | €79,740 | -€3,025 | -3.7% |
| Amounts payable | 17/49 | €18,682 | €6,662 | -€12,020 | -64.3% |
| Amounts payable after more than one year | 17 | €15,000 | - | -€15,000 | |
| Other amounts payable | 178/9 | €15,000 | - | -€15,000 | |
| Amounts payable within one year | 42/48 | €3,682 | €6,662 | +€2,980 | +80.9% |
| Trade debts | 44 | €148 | €878 | +€730 | +493% |
| Suppliers | 440/4 | €148 | €878 | +€730 | +493% |
| Taxes, remuneration and social security | 45 | €3,534 | €2,892 | -€642 | -18.2% |
| Taxes | 450/3 | €3,534 | €2,892 | -€642 | -18.2% |
| Other amounts payable | 47/48 | - | €2,892 | +€2,892 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,320 | €997 | -€1,323 | -57.0% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | -€20,000 | -€15,000 | +€5,000 | +25.0% |
| Other operating charges | 640/8 | €988 | €918 | -€70 | -7.1% |
| Gross operating margin | 9900 | -€19,603 | -€15,246 | +€4,356 | +22.2% |
| Operating profit (loss) | 9901 | -€2,910 | -€2,161 | +€749 | +25.7% |
| Financial income | 75/76B | €4,053 | €18 | -€4,034 | -99.5% |
| Recurring financial income | 75 | €4,053 | €18 | -€4,034 | -99.5% |
| Financial charges | 65/66B | €540 | €525 | -€14 | -2.7% |
| Recurring financial charges | 65 | €540 | €525 | -€14 | -2.7% |
| Profit (loss) for the period before taxes | 9903 | €603 | -€2,668 | -€3,271 | |
| Income taxes | 67/77 | €336 | €357 | +€22 | +6.4% |
| Profit (loss) for the period | 9904 | €267 | -€3,025 | -€3,292 | |
| Profit (loss) for the period to be appropriated | 9905 | €267 | -€3,025 | -€3,292 |
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 30 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.