Agroplanning Europe: what changed
Agroplanning Europe
Largest movements
- Cash +€10,981
up €10,981 (+26.9%), from €40,878 to €51,859
mainly Net result for the year (+€13,293) and Receivables within one year (+€2,326)
- Receivables within one year -€2,326
down €2,326 (-77.2%), from €3,014 to €688
of which Other amounts receivable: -€2,546
- Tangible fixed assets -€1,130
down €1,130 (-66.8%), from €1,690 to €560
of which Furniture and vehicles: -€1,063
- Deferred charges and accrued income +€628
up €628 (+738%), from €85 to €713
- Profit (loss) carried forward +€13,293
up €13,293 (+57.6%), from €23,079 to €36,372
- Trade debts -€5,633
down €5,633 (-61.6%), from €9,140 to €3,507
- Tax, wage and social debts -€2,128
down €2,128 (-92.2%), from €2,309 to €180
of which Remuneration and social security: -€2,080
- Other debts +€1,941
up €1,941 (+23.8%), from €8,140 to €10,081
- Accrued charges and deferred income +€680
new in 2025: €680
- Gross operating margin +€26,017
up €26,017, from -€4,071 to €21,946
- Taxes +€4,052
up €4,052 (+3,166%), from €128 to €4,180
- Staff costs -€1,776
down €1,776 (-62.6%), from €2,837 to €1,061
- Financial charges +€546
up €546 (+127%), from €431 to €977
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 | €47,667 | €55,820 | +€8,153 | +17.1% |
| Fixed assets | 21/28 | €3,690 | €2,560 | -€1,130 | -30.6% |
| Tangible fixed assets | 22/27 | €1,690 | €560 | -€1,130 | -66.8% |
| Plant, machinery and equipment | 23 | €100 | €33 | -€67 | -66.8% |
| Furniture and vehicles | 24 | €1,591 | €527 | -€1,063 | -66.8% |
| Financial fixed assets | 28 | €2,000 | €2,000 | = | 0.0% |
| Current assets | 29/58 | €43,977 | €53,260 | +€9,283 | +21.1% |
| Amounts receivable within one year | 40/41 | €3,014 | €688 | -€2,326 | -77.2% |
| Trade receivables | 40 | €0 | €220 | +€220 | |
| Other amounts receivable | 41 | €3,014 | €467 | -€2,546 | -84.5% |
| Cash at bank and in hand | 54/58 | €40,878 | €51,859 | +€10,981 | +26.9% |
| Deferred charges and accrued income | 490/1 | €85 | €713 | +€628 | +738% |
| Total equity and liabilities | 10/49 | €47,667 | €55,820 | +€8,153 | +17.1% |
| Equity | 10/15 | €28,079 | €41,372 | +€13,293 | +47.3% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €23,079 | €36,372 | +€13,293 | +57.6% |
| Amounts payable | 17/49 | €19,588 | €14,448 | -€5,140 | -26.2% |
| Amounts payable within one year | 42/48 | €19,588 | €13,768 | -€5,820 | -29.7% |
| Trade debts | 44 | €9,140 | €3,507 | -€5,633 | -61.6% |
| Suppliers | 440/4 | €9,140 | €3,507 | -€5,633 | -61.6% |
| Taxes, remuneration and social security | 45 | €2,309 | €180 | -€2,128 | -92.2% |
| Taxes | 450/3 | €228 | €180 | -€48 | -20.9% |
| Remuneration and social security | 454/9 | €2,080 | - | -€2,080 | |
| Other amounts payable | 47/48 | €8,140 | €10,081 | +€1,941 | +23.8% |
| Accrued charges and deferred income | 492/3 | - | €680 | +€680 | |
| Remuneration, social security and pensions | 62 | €2,837 | €1,061 | -€1,776 | -62.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,130 | €1,130 | -€0 | 0.0% |
| Other operating charges | 640/8 | €1,468 | €1,323 | -€146 | -9.9% |
| Gross operating margin | 9900 | -€4,071 | €21,946 | +€26,017 | |
| Operating profit (loss) | 9901 | -€9,506 | €18,433 | +€27,939 | |
| Financial income | 75/76B | - | €18 | +€18 | |
| Recurring financial income | 75 | - | €18 | +€18 | |
| Financial charges | 65/66B | €431 | €977 | +€546 | +127% |
| Recurring financial charges | 65 | €431 | €977 | +€546 | +127% |
| Profit (loss) for the period before taxes | 9903 | -€9,938 | €17,474 | +€27,411 | |
| Income taxes | 67/77 | €128 | €4,180 | +€4,052 | +3,166% |
| Profit (loss) for the period | 9904 | -€10,066 | €13,293 | +€23,359 | |
| Profit (loss) for the period to be appropriated | 9905 | -€10,066 | €13,293 | +€23,359 |
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 8 November 2026 via checked.be.