Agendi Partners: what changed
Agendi Partners
Largest movements
- Tangible fixed assets +€41,959
new in 2025: €41,959
- Receivables within one year +€35,205
up €35,205 (+143%), from €24,572 to €59,776
of which Trade receivables: +€28,367
- Cash +€18,713
up €18,713 (+376%), from €4,978 to €23,691
mainly Net result for the year (+€46,476) and Trade debts (+€44,878)
- Deferred charges and accrued income +€3,562
up €3,562 (+860%), from €414 to €3,976
- Profit (loss) carried forward +€46,476
up €46,476, from -€2,968 to €43,509
- Trade debts +€44,878
up €44,878 (+1,758%), from €2,553 to €47,431
- Tax, wage and social debts +€9,985
new in 2025: €9,985
- Gross operating margin +€65,784
up €65,784, from -€5,010 to €60,774
- Staff costs -€15,999
no longer reported in 2025 (was €15,999)
- Taxes +€9,985
new in 2025: €9,985
- Depreciation +€4,145
new in 2025: €4,145
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 | €30,348 | €130,617 | +€100,269 | +330% |
| Fixed assets | 21/28 | €385 | €43,174 | +€42,789 | +11,117% |
| Tangible fixed assets | 22/27 | - | €41,959 | +€41,959 | |
| Furniture and vehicles | 24 | - | €41,959 | +€41,959 | |
| Financial fixed assets | 28 | €385 | €1,215 | +€830 | +216% |
| Current assets | 29/58 | €29,963 | €87,443 | +€57,480 | +192% |
| Amounts receivable within one year | 40/41 | €24,572 | €59,776 | +€35,205 | +143% |
| Trade receivables | 40 | €15,575 | €43,942 | +€28,367 | +182% |
| Other amounts receivable | 41 | €8,997 | €15,834 | +€6,838 | +76.0% |
| Cash at bank and in hand | 54/58 | €4,978 | €23,691 | +€18,713 | +376% |
| Deferred charges and accrued income | 490/1 | €414 | €3,976 | +€3,562 | +860% |
| Total equity and liabilities | 10/49 | €30,348 | €130,617 | +€100,269 | +330% |
| Equity | 10/15 | €7,032 | €53,509 | +€46,476 | +661% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€2,968 | €43,509 | +€46,476 | |
| Amounts payable | 17/49 | €23,316 | €77,108 | +€53,792 | +231% |
| Amounts payable within one year | 42/48 | €23,210 | €77,108 | +€53,898 | +232% |
| Trade debts | 44 | €2,553 | €47,431 | +€44,878 | +1,758% |
| Suppliers | 440/4 | €2,553 | €47,431 | +€44,878 | +1,758% |
| Taxes, remuneration and social security | 45 | - | €9,985 | +€9,985 | |
| Taxes | 450/3 | - | €9,985 | +€9,985 | |
| Other amounts payable | 47/48 | €20,657 | €19,692 | -€965 | -4.7% |
| Accrued charges and deferred income | 492/3 | €106 | - | -€106 | |
| Non-recurring operating income | 76A | - | €259 | +€259 | |
| Remuneration, social security and pensions | 62 | €15,999 | - | -€15,999 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €4,145 | +€4,145 | |
| Other operating charges | 640/8 | €387 | €40 | -€347 | -89.7% |
| Gross operating margin | 9900 | -€5,010 | €60,774 | +€65,784 | |
| Operating profit (loss) | 9901 | -€21,397 | €56,589 | +€77,985 | |
| Financial income | 75/76B | €22 | - | -€22 | |
| Recurring financial income | 75 | €22 | - | -€22 | |
| Financial charges | 65/66B | €122 | €127 | +€5 | +4.3% |
| Recurring financial charges | 65 | €122 | €127 | +€5 | +4.3% |
| Profit (loss) for the period before taxes | 9903 | -€21,496 | €56,462 | +€77,958 | |
| Income taxes | 67/77 | - | €9,985 | +€9,985 | |
| Profit (loss) for the period | 9904 | -€21,496 | €46,476 | +€67,973 | |
| Profit (loss) for the period to be appropriated | 9905 | -€21,496 | €46,476 | +€67,973 |
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 6 November 2026 via checked.be.