Admin EMD: what changed
Admin EMD
Largest movements
- Current investments +€124,833
up €124,833 (+219%), from €57,000 to €181,833
- Cash +€56,499
up €56,499 (+761%), from €7,425 to €63,923
mainly Other debts (+€133,000) and Receivables within one year (+€50,940)
- Receivables within one year -€50,940
down €50,940 (-33.7%), from €151,260 to €100,320
- Other debts +€133,000
up €133,000 (+64.3%), from €207,001 to €340,000
- Other operating charges +€52
up €52 (+13.5%), from €387 to €440
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 | €215,685 | €346,076 | +€130,392 | +60.5% |
| Current assets | 29/58 | €215,685 | €346,076 | +€130,392 | +60.5% |
| Amounts receivable within one year | 40/41 | €151,260 | €100,320 | -€50,940 | -33.7% |
| Other amounts receivable | 41 | €151,260 | €100,320 | -€50,940 | -33.7% |
| Current investments | 50/53 | €57,000 | €181,833 | +€124,833 | +219% |
| Cash at bank and in hand | 54/58 | €7,425 | €63,923 | +€56,499 | +761% |
| Total equity and liabilities | 10/49 | €215,685 | €346,076 | +€130,392 | +60.5% |
| Equity | 10/15 | €7,579 | €5,286 | -€2,293 | -30.3% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€11,021 | -€13,314 | -€2,293 | -20.8% |
| Amounts payable | 17/49 | €208,106 | €340,790 | +€132,685 | +63.8% |
| Amounts payable within one year | 42/48 | €208,106 | €340,790 | +€132,685 | +63.8% |
| Trade debts | 44 | €1,105 | €790 | -€315 | -28.5% |
| Suppliers | 440/4 | €1,105 | €790 | -€315 | -28.5% |
| Other amounts payable | 47/48 | €207,001 | €340,000 | +€133,000 | +64.3% |
| Other operating charges | 640/8 | €387 | €440 | +€52 | +13.5% |
| Gross operating margin | 9900 | -€1,706 | -€1,708 | -€2 | -0.1% |
| Operating profit (loss) | 9901 | -€2,093 | -€2,147 | -€54 | -2.6% |
| Financial charges | 65/66B | €135 | €145 | +€10 | +7.6% |
| Recurring financial charges | 65 | €135 | €145 | +€10 | +7.6% |
| Profit (loss) for the period before taxes | 9903 | -€2,228 | -€2,293 | -€65 | -2.9% |
| Profit (loss) for the period | 9904 | -€2,228 | -€2,293 | -€65 | -2.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€2,228 | -€2,293 | -€65 | -2.9% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.