AED: 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.
AED
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward +€19,233
up €19,233 (+4.0%), from €478,786 to €498,019
- Financial income -€39,995
down €39,995 (-100.0%), from €40,006 to €12
- Depreciation -€2,598
no longer reported in 2025 (was €2,598)
- Gross operating margin -€792
down €792 (-2.8%), from €28,744 to €27,952
- Financial charges -€313
down €313 (-10.0%), from €3,142 to €2,828
- Other operating charges -€306
down €306 (-21.3%), from €1,434 to €1,128
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 | €1,512,396 | €1,523,695 | +€11,298 | +0.7% |
| Formation expenses | 20 | €0 | €0 | = | |
| Fixed assets | 21/28 | €1,475,000 | €1,475,000 | = | 0.0% |
| Intangible fixed assets | 21 | €0 | €0 | = | |
| Tangible fixed assets | 22/27 | €0 | €0 | = | |
| Furniture and vehicles | 24 | €0 | €0 | = | |
| Financial fixed assets | 28 | €1,475,000 | €1,475,000 | = | 0.0% |
| Current assets | 29/58 | €37,396 | €48,695 | +€11,298 | +30.2% |
| Amounts receivable within one year | 40/41 | €35,572 | €38,582 | +€3,010 | +8.5% |
| Trade receivables | 40 | €25,362 | €28,360 | +€2,998 | +11.8% |
| Other amounts receivable | 41 | €10,211 | €10,222 | +€12 | +0.1% |
| Cash at bank and in hand | 54/58 | €372 | €8,797 | +€8,425 | +2,264% |
| Deferred charges and accrued income | 490/1 | €1,452 | €1,316 | -€136 | -9.4% |
| Total equity and liabilities | 10/49 | €1,512,396 | €1,523,695 | +€11,298 | +0.7% |
| Equity | 10/15 | €1,393,200 | €1,412,432 | +€19,233 | +1.4% |
| Contributions | 10/11 | €800,000 | €800,000 | = | 0.0% |
| Reserves | 13 | €114,413 | €114,413 | = | 0.0% |
| Non-distributable reserves | 130/1 | €6,929 | €6,929 | = | 0.0% |
| Reserves not available under the articles | 1311 | €6,929 | €6,929 | = | 0.0% |
| Distributable reserves | 133 | €107,485 | €107,485 | = | 0.0% |
| Profit (loss) carried forward | 14 | €478,786 | €498,019 | +€19,233 | +4.0% |
| Amounts payable | 17/49 | €119,197 | €111,263 | -€7,934 | -6.7% |
| Amounts payable within one year | 42/48 | €119,197 | €111,263 | -€7,934 | -6.7% |
| Trade debts | 44 | €1,418 | €626 | -€792 | -55.8% |
| Suppliers | 440/4 | €1,418 | €626 | -€792 | -55.8% |
| Taxes, remuneration and social security | 45 | €4,228 | €9,180 | +€4,952 | +117% |
| Taxes | 450/3 | €3,963 | €9,180 | +€5,217 | +132% |
| Remuneration and social security | 454/9 | €265 | €0 | -€265 | -100% |
| Other amounts payable | 47/48 | €113,551 | €101,457 | -€12,094 | -10.7% |
| Turnover | 70 | - | €0 | = | |
| Non-recurring operating income | 76A | - | €0 | = | |
| Goods, raw materials, services and sundry goods | 60/61 | - | €0 | = | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,598 | - | -€2,598 | |
| Other operating charges | 640/8 | €1,434 | €1,128 | -€306 | -21.3% |
| Gross operating margin | 9900 | €28,744 | €27,952 | -€792 | -2.8% |
| Operating profit (loss) | 9901 | €24,712 | €26,824 | +€2,111 | +8.5% |
| Financial income | 75/76B | €40,006 | €12 | -€39,995 | -100.0% |
| Recurring financial income | 75 | €40,006 | €12 | -€39,995 | -100.0% |
| Financial charges | 65/66B | €3,142 | €2,828 | -€313 | -10.0% |
| Recurring financial charges | 65 | €3,142 | €2,828 | -€313 | -10.0% |
| Profit (loss) for the period before taxes | 9903 | €61,577 | €24,007 | -€37,570 | -61.0% |
| Income taxes | 67/77 | €4,945 | €4,774 | -€170 | -3.4% |
| Profit (loss) for the period | 9904 | €56,632 | €19,233 | -€37,399 | -66.0% |
| Profit (loss) for the period to be appropriated | 9905 | €56,632 | €19,233 | -€37,399 | -66.0% |
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 23 October 2026 via checked.be.