AD CONSULT: what changed
Two fiscal 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.
AD CONSULT
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€430,760
up €430,760 (+222.8%), from €193,355 to €624,116
- Profit (loss) carried forward -€348,724
no longer reported in 2025 (was €348,724)
- Debts after one year -€77,840
down €77,840 (-12.6%), from €616,349 to €538,509
of which Financial debts: -€77,840
- Financial income +€140,364
up €140,364 (+3509100.0%), from €4 to €140,368
- Gross operating margin -€5,035
down €5,035 (-4.5%), from €111,692 to €106,657
- Financial charges -€1,365
down €1,365 (-14.7%), from €9,312 to €7,946
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.
Cash bridge derived
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 | €1,252,920 | €1,256,461 | +€3,541 | +0.3% |
| Fixed assets | 21/28 | €1,201,340 | €1,200,740 | -€599 | 0.0% |
| Tangible fixed assets | 22/27 | €1,340 | €740 | -€599 | -44.7% |
| Plant, machinery and equipment | 23 | €1,340 | €740 | -€599 | -44.7% |
| Financial fixed assets | 28 | €1,200,000 | €1,200,000 | = | 0.0% |
| Current assets | 29/58 | €51,581 | €55,720 | +€4,140 | +8.0% |
| Amounts receivable within one year | 40/41 | €15,000 | €15,000 | = | 0.0% |
| Trade receivables | 40 | €15,000 | €15,000 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €36,581 | €39,984 | +€3,404 | +9.3% |
| Deferred charges and accrued income | 490/1 | - | €736 | +€736 | |
| Total equity and liabilities | 10/49 | €1,252,920 | €1,256,461 | +€3,541 | +0.3% |
| Equity | 10/15 | €351,724 | €3,000 | -€348,724 | -99.1% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €348,724 | - | -€348,724 | |
| Amounts payable | 17/49 | €901,196 | €1,253,461 | +€352,265 | +39.1% |
| Amounts payable after more than one year | 17 | €616,349 | €538,509 | -€77,840 | -12.6% |
| Financial debts | 170/4 | €416,349 | €338,509 | -€77,840 | -18.7% |
| Other amounts payable | 178/9 | €200,000 | €200,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €284,847 | €714,952 | +€430,105 | +151.0% |
| Current portion of amounts payable after more than one year | 42 | €76,567 | €77,840 | +€1,273 | +1.7% |
| Trade debts | 44 | €4,946 | €1,341 | -€3,605 | -72.9% |
| Suppliers | 440/4 | €4,946 | €1,341 | -€3,605 | -72.9% |
| Taxes, remuneration and social security | 45 | €9,979 | €11,655 | +€1,676 | +16.8% |
| Taxes | 450/3 | €7,979 | €9,563 | +€1,584 | +19.9% |
| Remuneration and social security | 454/9 | €2,000 | €2,093 | +€93 | +4.6% |
| Other amounts payable | 47/48 | €193,355 | €624,116 | +€430,760 | +222.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €459 | €599 | +€141 | +30.7% |
| Other operating charges | 640/8 | €1,119 | €1,149 | +€31 | +2.8% |
| Gross operating margin | 9900 | €111,692 | €106,657 | -€5,035 | -4.5% |
| Operating profit (loss) | 9901 | €110,115 | €104,909 | -€5,207 | -4.7% |
| Financial income | 75/76B | €4 | €140,368 | +€140,364 | +3509100.0% |
| Recurring financial income | 75 | €4 | €140,368 | +€140,364 | +3509100.0% |
| Financial charges | 65/66B | €9,312 | €7,946 | -€1,365 | -14.7% |
| Recurring financial charges | 65 | €9,312 | €7,946 | -€1,365 | -14.7% |
| Profit (loss) for the period before taxes | 9903 | €100,807 | €237,330 | +€136,523 | +135.4% |
| Income taxes | 67/77 | €20,429 | €19,584 | -€845 | -4.1% |
| Profit (loss) for the period | 9904 | €80,378 | €217,746 | +€137,368 | +170.9% |
| Profit (loss) for the period to be appropriated | 9905 | €80,378 | €217,746 | +€137,368 | +170.9% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 4 October 2026 via checked.be.