4 E: what changed
4 E
Largest movements
- Receivables within one year +€104,862
up €104,862 (+157%), from €66,652 to €171,514
of which Other amounts receivable: +€95,554
- Cash +€40,661
up €40,661 (+31.2%), from €130,285 to €170,946
mainly Net result for the year (+€144,310) and Depreciation (+€56,995)
- Stocks and contracts -€29,996
down €29,996 (-11.8%), from €253,901 to €223,905
- Tangible fixed assets +€10,582
up €10,582 (+7.9%), from €133,419 to €144,001
of which Furniture and vehicles: +€52,116
- Current investments -€9,026
down €9,026 (-6.0%), from €150,612 to €141,586
- Reserves +€142,592
up €142,592 (+33.0%), from €432,412 to €575,004
- Debts after one year -€22,821
down €22,821 (-38.0%), from €60,079 to €37,258
- Gross operating margin +€21,402
up €21,402 (+7.6%), from €281,461 to €302,863
- Taxes +€11,364
up €11,364 (+19.6%), from €57,854 to €69,218
- Staff costs -€7,396
down €7,396 (-16.5%), from €44,907 to €37,511
- Financial charges -€6,679
down €6,679 (-49.4%), from €13,511 to €6,832
- Financial income +€4,807
up €4,807 (+39.0%), from €12,309 to €17,116
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.
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.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €747,174 | €865,761 | +€118,587 | +15.9% |
| Fixed assets | 21/28 | €138,819 | €149,401 | +€10,582 | +7.6% |
| Tangible fixed assets | 22/27 | €133,419 | €144,001 | +€10,582 | +7.9% |
| Plant, machinery and equipment | 23 | €8,613 | €7,503 | -€1,110 | -12.9% |
| Furniture and vehicles | 24 | €10,105 | €62,221 | +€52,116 | +516% |
| Leasing and similar rights | 25 | €114,702 | €74,277 | -€40,425 | -35.2% |
| Other tangible fixed assets | 26 | €0 | - | -€0 | |
| Financial fixed assets | 28 | €5,400 | €5,400 | = | 0.0% |
| Current assets | 29/58 | €608,355 | €716,360 | +€108,006 | +17.8% |
| Stocks and contracts in progress | 3 | €253,901 | €223,905 | -€29,996 | -11.8% |
| Stocks | 30/36 | €253,901 | €223,905 | -€29,996 | -11.8% |
| Amounts receivable within one year | 40/41 | €66,652 | €171,514 | +€104,862 | +157% |
| Trade receivables | 40 | €5,900 | €15,208 | +€9,308 | +158% |
| Other amounts receivable | 41 | €60,752 | €156,306 | +€95,554 | +157% |
| Current investments | 50/53 | €150,612 | €141,586 | -€9,026 | -6.0% |
| Cash at bank and in hand | 54/58 | €130,285 | €170,946 | +€40,661 | +31.2% |
| Deferred charges and accrued income | 490/1 | €6,905 | €8,409 | +€1,505 | +21.8% |
| Total equity and liabilities | 10/49 | €747,174 | €865,761 | +€118,587 | +15.9% |
| Equity | 10/15 | €527,412 | €670,004 | +€142,592 | +27.0% |
| Contributions | 10/11 | €95,000 | €95,000 | = | 0.0% |
| Reserves | 13 | €432,412 | €575,004 | +€142,592 | +33.0% |
| Distributable reserves | 133 | €432,412 | €575,004 | +€142,592 | +33.0% |
| Provisions and deferred taxes | 16 | €50,977 | €50,977 | = | 0.0% |
| Provisions for liabilities and charges | 160/5 | €50,977 | €50,977 | = | 0.0% |
| Pensions and similar obligations | 160 | €50,977 | €50,977 | = | 0.0% |
| Amounts payable | 17/49 | €168,784 | €144,780 | -€24,005 | -14.2% |
| Amounts payable after more than one year | 17 | €60,079 | €37,258 | -€22,821 | -38.0% |
| Financial debts | 170/4 | €60,079 | €37,258 | -€22,821 | -38.0% |
| Amounts payable within one year | 42/48 | €108,705 | €107,521 | -€1,184 | -1.1% |
| Current portion of amounts payable after more than one year | 42 | €22,286 | €22,821 | +€535 | +2.4% |
| Financial debts | 43 | €3,195 | €665 | -€2,530 | -79.2% |
| Credit institutions | 430/8 | €3,195 | €665 | -€2,530 | -79.2% |
| Trade debts | 44 | €24,802 | €23,075 | -€1,728 | -7.0% |
| Suppliers | 440/4 | €24,802 | €23,075 | -€1,728 | -7.0% |
| Taxes, remuneration and social security | 45 | €56,757 | €59,243 | +€2,486 | +4.4% |
| Taxes | 450/3 | €50,102 | €52,163 | +€2,061 | +4.1% |
| Remuneration and social security | 454/9 | €6,655 | €7,080 | +€425 | +6.4% |
| Other amounts payable | 47/48 | €1,666 | €1,718 | +€52 | +3.1% |
| Remuneration, social security and pensions | 62 | €44,907 | €37,511 | -€7,396 | -16.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €52,661 | €56,995 | +€4,334 | +8.2% |
| Other operating charges | 640/8 | €5,276 | €5,114 | -€163 | -3.1% |
| Gross operating margin | 9900 | €281,461 | €302,863 | +€21,402 | +7.6% |
| Operating profit (loss) | 9901 | €178,617 | €203,243 | +€24,626 | +13.8% |
| Financial income | 75/76B | €12,309 | €17,116 | +€4,807 | +39.0% |
| Recurring financial income | 75 | €12,309 | €17,116 | +€4,807 | +39.0% |
| Financial charges | 65/66B | €13,511 | €6,832 | -€6,679 | -49.4% |
| Recurring financial charges | 65 | €13,511 | €6,832 | -€6,679 | -49.4% |
| Profit (loss) for the period before taxes | 9903 | €177,416 | €213,528 | +€36,112 | +20.4% |
| Income taxes | 67/77 | €57,854 | €69,218 | +€11,364 | +19.6% |
| Profit (loss) for the period | 9904 | €119,562 | €144,310 | +€24,748 | +20.7% |
| Profit (loss) for the period to be appropriated | 9905 | €119,562 | €144,310 | +€24,748 | +20.7% |
Next steps
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.