Ai International: what changed
Ai International
Largest movements
- Stocks and contracts +€9,100
new in 2025: €9,100
- Tangible fixed assets +€6,830
new in 2025: €6,830
- Cash +€3,698
up €3,698 (+11,498%), from €32 to €3,730
mainly Other debts (+€20,090) and Tax, wage and social debts (+€1,239)
- Receivables within one year +€2,323
new in 2025: €2,323
- Other debts +€20,090
up €20,090 (+774%), from €2,594 to €22,684
- Tax, wage and social debts +€1,239
new in 2025: €1,239
- Profit (loss) carried forward +€622
up €622 (+8.2%), from -€7,562 to -€6,940
- Turnover +€12,556
new in 2025: €12,556
- Purchases and services +€11,771
new in 2025: €11,771
- Gross operating margin +€785
new in 2025: €785
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 | €32 | €21,982 | +€21,950 | +68,253% |
| Fixed assets | 21/28 | - | €6,830 | +€6,830 | |
| Tangible fixed assets | 22/27 | - | €6,830 | +€6,830 | |
| Plant, machinery and equipment | 23 | - | €6,830 | +€6,830 | |
| Current assets | 29/58 | €32 | €15,152 | +€15,120 | +47,016% |
| Stocks and contracts in progress | 3 | - | €9,100 | +€9,100 | |
| Stocks | 30/36 | - | €9,100 | +€9,100 | |
| Amounts receivable within one year | 40/41 | - | €2,323 | +€2,323 | |
| Other amounts receivable | 41 | - | €2,323 | +€2,323 | |
| Cash at bank and in hand | 54/58 | €32 | €3,730 | +€3,698 | +11,498% |
| Total equity and liabilities | 10/49 | €32 | €21,982 | +€21,950 | +68,253% |
| Equity | 10/15 | -€2,562 | -€1,940 | +€622 | +24.3% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Contributions outside capital | 11 | €5,000 | €5,000 | = | 0.0% |
| Other | 1109/19 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€7,562 | -€6,940 | +€622 | +8.2% |
| Amounts payable | 17/49 | €2,594 | €23,923 | +€21,329 | +822% |
| Amounts payable within one year | 42/48 | €2,594 | €23,923 | +€21,329 | +822% |
| Taxes, remuneration and social security | 45 | - | €1,239 | +€1,239 | |
| Taxes | 450/3 | - | €1,239 | +€1,239 | |
| Other amounts payable | 47/48 | €2,594 | €22,684 | +€20,090 | +774% |
| Turnover | 70 | - | €12,556 | +€12,556 | |
| Goods, raw materials, services and sundry goods | 60/61 | - | €11,771 | +€11,771 | |
| Gross operating margin | 9900 | - | €785 | +€785 | |
| Operating profit (loss) | 9901 | - | €785 | +€785 | |
| Financial charges | 65/66B | €141 | €163 | +€23 | +16.3% |
| Recurring financial charges | 65 | €141 | €163 | +€23 | +16.3% |
| Profit (loss) for the period before taxes | 9903 | -€141 | €622 | +€762 | |
| Profit (loss) for the period | 9904 | -€141 | €622 | +€762 | |
| Profit (loss) for the period to be appropriated | 9905 | -€141 | €622 | +€762 |
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 3 November 2026 via checked.be.