3GHE Project: what changed
Two financial years side by side, explained: what moved most in the balance sheet and the result, why the result rose or fell, and where the money went.
3GHE Project
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year +€17,500
up €17,500 (+11.7%), from €150,000 to €167,500
- Current portion of long-term debt -€13,382
down €13,382 (-10.3%), from €129,748 to €116,366
- Profit (loss) carried forward -€10,543
down €10,543 (-28.2%), from -€37,395 to -€47,937
- Short-term financial debts +€3,351
new in 2025: €3,351
- Gross operating margin -€5,375
down €5,375, from €3,627 to -€1,748
- Financial charges -€4,012
down €4,012 (-32.7%), from €12,263 to €8,251
- Other operating charges -€554
down €554 (-50.5%), from €1,098 to €544
From the 2024 result to the 2025 result
Each bar is the change in one income-statement line, as its effect on the result: higher costs pull it down, higher income lifts it.
Derived cash bridge
Derived from the 2024 and 2025 balance sheets and the 2025 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €279,421 | €279,302 | -€119 | 0.0% |
| Fixed assets | 21/28 | €29,063 | €29,063 | = | 0.0% |
| Tangible fixed assets | 22/27 | €29,063 | €29,063 | = | 0.0% |
| Land and buildings | 22 | €29,063 | €29,063 | = | 0.0% |
| Current assets | 29/58 | €250,358 | €250,239 | -€119 | 0.0% |
| Stocks and contracts in progress | 3 | €249,903 | €250,239 | +€336 | +0.1% |
| Stocks | 30/36 | €249,903 | €250,239 | +€336 | +0.1% |
| Cash at bank and in hand | 54/58 | €455 | - | -€455 | |
| Total equity and liabilities | 10/49 | €279,421 | €279,302 | -€119 | 0.0% |
| Equity | 10/15 | -€36,395 | -€46,937 | -€10,543 | -29.0% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€37,395 | -€47,937 | -€10,543 | -28.2% |
| Amounts payable | 17/49 | €315,815 | €326,239 | +€10,424 | +3.3% |
| Amounts payable after more than one year | 17 | €150,000 | €167,500 | +€17,500 | +11.7% |
| Financial debts | 170/4 | €150,000 | €167,500 | +€17,500 | +11.7% |
| Amounts payable within one year | 42/48 | €158,707 | €148,943 | -€9,764 | -6.2% |
| Current portion of amounts payable after more than one year | 42 | €129,748 | €116,366 | -€13,382 | -10.3% |
| Financial debts | 43 | - | €3,351 | +€3,351 | |
| Credit institutions | 430/8 | - | €3,351 | +€3,351 | |
| Trade debts | 44 | €1,150 | €1,416 | +€266 | +23.2% |
| Suppliers | 440/4 | €1,150 | €1,416 | +€266 | +23.2% |
| Other amounts payable | 47/48 | €27,810 | €27,810 | = | 0.0% |
| Accrued charges and deferred income | 492/3 | €7,108 | €9,796 | +€2,688 | +37.8% |
| Other operating charges | 640/8 | €1,098 | €544 | -€554 | -50.5% |
| Gross operating margin | 9900 | €3,627 | -€1,748 | -€5,375 | |
| Operating profit (loss) | 9901 | €2,529 | -€2,291 | -€4,821 | |
| Financial charges | 65/66B | €12,263 | €8,251 | -€4,012 | -32.7% |
| Recurring financial charges | 65 | €12,263 | €8,251 | -€4,012 | -32.7% |
| Profit (loss) for the period before taxes | 9903 | -€9,734 | -€10,543 | -€809 | -8.3% |
| Profit (loss) for the period | 9904 | -€9,734 | -€10,543 | -€809 | -8.3% |
| Profit (loss) for the period to be appropriated | 9905 | -€9,734 | -€10,543 | -€809 | -8.3% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 19 October 2026 via checked.be.