3X3GR!T: 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.
3X3GR!T
Largest movements
- Intangible fixed assets -€2,083
down €2,083 (-30.0%), from €6,945 to €4,861
- Deferred charges and accrued income -€393
down €393 (-85.6%), from €458 to €66
- Cash +€315
new in 2025: €315
mainly Depreciation (+€2,302) and Other debts (+€1,105)
- Formation expenses -€219
down €219 (-30.0%), from €730 to €511
- Profit (loss) carried forward -€3,867
down €3,867 (-29.9%), from -€12,951 to -€16,818
- Other debts +€1,105
up €1,105 (+84.8%), from €1,304 to €2,409
- Trade debts +€379
up €379 (+25.1%), from €1,512 to €1,892
- Gross operating margin +€6,606
up €6,606 (+82.5%), from -€8,012 to -€1,406
- Depreciation -€1,535
down €1,535 (-40.0%), from €3,837 to €2,302
- Other operating charges -€868
no longer reported in 2025 (was €868)
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 | €8,398 | €5,983 | -€2,415 | -28.8% |
| Formation expenses | 20 | €730 | €511 | -€219 | -30.0% |
| Fixed assets | 21/28 | €6,945 | €4,861 | -€2,083 | -30.0% |
| Intangible fixed assets | 21 | €6,945 | €4,861 | -€2,083 | -30.0% |
| Current assets | 29/58 | €723 | €611 | -€113 | -15.6% |
| Amounts receivable within one year | 40/41 | €265 | €229 | -€35 | -13.3% |
| Other amounts receivable | 41 | €265 | €229 | -€35 | -13.3% |
| Cash at bank and in hand | 54/58 | - | €315 | +€315 | |
| Deferred charges and accrued income | 490/1 | €458 | €66 | -€393 | -85.6% |
| Total equity and liabilities | 10/49 | €8,398 | €5,983 | -€2,415 | -28.8% |
| Equity | 10/15 | €5,549 | €1,682 | -€3,867 | -69.7% |
| Contributions | 10/11 | €18,500 | €18,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€12,951 | -€16,818 | -€3,867 | -29.9% |
| Amounts payable | 17/49 | €2,848 | €4,300 | +€1,452 | +51.0% |
| Amounts payable within one year | 42/48 | €2,848 | €4,300 | +€1,452 | +51.0% |
| Financial debts | 43 | €32 | - | -€32 | |
| Credit institutions | 430/8 | €32 | - | -€32 | |
| Trade debts | 44 | €1,512 | €1,892 | +€379 | +25.1% |
| Suppliers | 440/4 | €1,512 | €1,892 | +€379 | +25.1% |
| Other amounts payable | 47/48 | €1,304 | €2,409 | +€1,105 | +84.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,837 | €2,302 | -€1,535 | -40.0% |
| Other operating charges | 640/8 | €868 | - | -€868 | |
| Gross operating margin | 9900 | -€8,012 | -€1,406 | +€6,606 | +82.5% |
| Operating profit (loss) | 9901 | -€12,718 | -€3,708 | +€9,009 | +70.8% |
| Financial income | 75/76B | €0 | - | -€0 | |
| Recurring financial income | 75 | €0 | - | -€0 | |
| Financial charges | 65/66B | €233 | €159 | -€74 | -31.9% |
| Recurring financial charges | 65 | €233 | €159 | -€74 | -31.9% |
| Profit (loss) for the period before taxes | 9903 | -€12,951 | -€3,867 | +€9,083 | +70.1% |
| Profit (loss) for the period | 9904 | -€12,951 | -€3,867 | +€9,083 | +70.1% |
| Profit (loss) for the period to be appropriated | 9905 | -€12,951 | -€3,867 | +€9,083 | +70.1% |
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 20 October 2026 via checked.be.