AD FRANSEN MANAGEMENT: 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.
AD FRANSEN MANAGEMENT
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year +€45,566
up €45,566 (+4.7%), from €963,834 to €1.0m
of which Other amounts payable: +€51,902
- Reserves -€37,701
down €37,701 (-42.3%), from €89,130 to €51,429
- Current portion of long-term debt -€15,024
down €15,024 (-17.5%), from €85,811 to €70,786
- Gross operating margin +€8,826
up €8,826 (+58.7%), from -€15,033 to -€6,207
- Financial charges +€4,784
up €4,784 (+25.7%), from €18,608 to €23,392
- Depreciation +€2,079
up €2,079 (+44.1%), from €4,713 to €6,792
- Other operating charges +€426
up €426 (+47.6%), from €895 to €1,322
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 | €1,169,386 | €1,161,499 | -€7,887 | -0.7% |
| Fixed assets | 21/28 | €1,164,000 | €1,158,789 | -€5,211 | -0.4% |
| Tangible fixed assets | 22/27 | €26,500 | €21,289 | -€5,211 | -19.7% |
| Plant, machinery and equipment | 23 | €9,756 | €8,686 | -€1,071 | -11.0% |
| Furniture and vehicles | 24 | €16,744 | €12,603 | -€4,140 | -24.7% |
| Financial fixed assets | 28 | €1,137,500 | €1,137,500 | = | 0.0% |
| Current assets | 29/58 | €5,386 | €2,710 | -€2,676 | -49.7% |
| Amounts receivable within one year | 40/41 | €5,000 | €2,500 | -€2,500 | -50.0% |
| Other amounts receivable | 41 | €5,000 | €2,500 | -€2,500 | -50.0% |
| Cash at bank and in hand | 54/58 | €386 | €210 | -€176 | -45.5% |
| Total equity and liabilities | 10/49 | €1,169,386 | €1,161,499 | -€7,887 | -0.7% |
| Equity | 10/15 | €107,730 | €70,029 | -€37,701 | -35.0% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €89,130 | €51,429 | -€37,701 | -42.3% |
| Distributable reserves | 133 | €89,130 | €51,429 | -€37,701 | -42.3% |
| Amounts payable | 17/49 | €1,061,656 | €1,091,470 | +€29,814 | +2.8% |
| Amounts payable after more than one year | 17 | €963,834 | €1,009,400 | +€45,566 | +4.7% |
| Financial debts | 170/4 | €341,737 | €335,400 | -€6,336 | -1.9% |
| Other amounts payable | 178/9 | €622,098 | €674,000 | +€51,902 | +8.3% |
| Amounts payable within one year | 42/48 | €97,822 | €82,070 | -€15,752 | -16.1% |
| Current portion of amounts payable after more than one year | 42 | €85,811 | €70,786 | -€15,024 | -17.5% |
| Financial debts | 43 | €2,091 | - | -€2,091 | |
| Credit institutions | 430/8 | €2,091 | - | -€2,091 | |
| Trade debts | 44 | €2,745 | €2,969 | +€224 | +8.2% |
| Suppliers | 440/4 | €2,745 | €2,969 | +€224 | +8.2% |
| Taxes, remuneration and social security | 45 | €7,175 | €8,314 | +€1,139 | +15.9% |
| Taxes | 450/3 | €7,175 | €8,314 | +€1,139 | +15.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,713 | €6,792 | +€2,079 | +44.1% |
| Other operating charges | 640/8 | €895 | €1,322 | +€426 | +47.6% |
| Gross operating margin | 9900 | -€15,033 | -€6,207 | +€8,826 | +58.7% |
| Operating profit (loss) | 9901 | -€20,642 | -€14,321 | +€6,321 | +30.6% |
| Financial income | 75/76B | €0 | €12 | +€12 | +122,400% |
| Recurring financial income | 75 | €0 | €12 | +€12 | +122,400% |
| Financial charges | 65/66B | €18,608 | €23,392 | +€4,784 | +25.7% |
| Recurring financial charges | 65 | €18,608 | €23,392 | +€4,784 | +25.7% |
| Profit (loss) for the period before taxes | 9903 | -€39,250 | -€37,701 | +€1,549 | +3.9% |
| Profit (loss) for the period | 9904 | -€39,250 | -€37,701 | +€1,549 | +3.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€39,250 | -€37,701 | +€1,549 | +3.9% |
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 30 October 2026 via checked.be.