Annelies Stragier: what changed
Annelies Stragier
Largest movements
- Current investments -€230,000
no longer reported in 2025 (was €230,000)
- Cash +€188,815
up €188,815 (+203%), from €93,068 to €281,883
mainly Other debts (+€248,103) and Net result for the year (+€244,506)
- Receivables after one year +€34,000
up €34,000 (+9.1%), from €374,000 to €408,000
- Receivables within one year +€26,600
up €26,600 (+16.6%), from €160,600 to €187,200
- Tangible fixed assets -€10,688
down €10,688 (-24.8%), from €43,162 to €32,474
- Reserves -€255,494
down €255,494 (-50.8%), from €502,652 to €247,159
- Other debts +€248,103
up €248,103 (+102%), from €244,365 to €492,469
- Tax, wage and social debts +€16,896
up €16,896 (+13.0%), from €129,796 to €146,692
- Gross operating margin +€60,259
up €60,259 (+22.3%), from €270,574 to €330,833
- Taxes +€16,055
up €16,055 (+27.0%), from €59,377 to €75,432
- Financial income +€5,300
up €5,300 (+69.7%), from €7,603 to €12,903
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 | €905,400 | €916,194 | +€10,794 | +1.2% |
| Fixed assets | 21/28 | €43,162 | €32,474 | -€10,688 | -24.8% |
| Tangible fixed assets | 22/27 | €43,162 | €32,474 | -€10,688 | -24.8% |
| Furniture and vehicles | 24 | €43,162 | €32,474 | -€10,688 | -24.8% |
| Current assets | 29/58 | €862,238 | €883,720 | +€21,482 | +2.5% |
| Amounts receivable after more than one year | 29 | €374,000 | €408,000 | +€34,000 | +9.1% |
| Other amounts receivable | 291 | €374,000 | €408,000 | +€34,000 | +9.1% |
| Amounts receivable within one year | 40/41 | €160,600 | €187,200 | +€26,600 | +16.6% |
| Trade receivables | 40 | €160,600 | €187,200 | +€26,600 | +16.6% |
| Current investments | 50/53 | €230,000 | - | -€230,000 | |
| Cash at bank and in hand | 54/58 | €93,068 | €281,883 | +€188,815 | +203% |
| Deferred charges and accrued income | 490/1 | €4,570 | €6,638 | +€2,067 | +45.2% |
| Total equity and liabilities | 10/49 | €905,400 | €916,194 | +€10,794 | +1.2% |
| Equity | 10/15 | €517,652 | €262,159 | -€255,494 | -49.4% |
| Contributions | 10/11 | €15,000 | €15,000 | = | 0.0% |
| Reserves | 13 | €502,652 | €247,159 | -€255,494 | -50.8% |
| Distributable reserves | 133 | €502,652 | €247,159 | -€255,494 | -50.8% |
| Amounts payable | 17/49 | €387,748 | €654,036 | +€266,288 | +68.7% |
| Amounts payable within one year | 42/48 | €374,600 | €639,938 | +€265,338 | +70.8% |
| Trade debts | 44 | €438 | €777 | +€339 | +77.3% |
| Suppliers | 440/4 | €438 | €777 | +€339 | +77.3% |
| Taxes, remuneration and social security | 45 | €129,796 | €146,692 | +€16,896 | +13.0% |
| Taxes | 450/3 | €129,796 | €146,692 | +€16,896 | +13.0% |
| Other amounts payable | 47/48 | €244,365 | €492,469 | +€248,103 | +102% |
| Accrued charges and deferred income | 492/3 | €13,148 | €14,097 | +€949 | +7.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €10,280 | €10,688 | +€409 | +4.0% |
| Other operating charges | 640/8 | €738 | €626 | -€112 | -15.1% |
| Gross operating margin | 9900 | €270,574 | €330,833 | +€60,259 | +22.3% |
| Operating profit (loss) | 9901 | €259,556 | €319,518 | +€59,962 | +23.1% |
| Financial income | 75/76B | €7,603 | €12,903 | +€5,300 | +69.7% |
| Recurring financial income | 75 | €7,603 | €12,903 | +€5,300 | +69.7% |
| Financial charges | 65/66B | €11,526 | €12,484 | +€958 | +8.3% |
| Recurring financial charges | 65 | €11,526 | €12,484 | +€958 | +8.3% |
| Profit (loss) for the period before taxes | 9903 | €255,633 | €319,938 | +€64,304 | +25.2% |
| Income taxes | 67/77 | €59,377 | €75,432 | +€16,055 | +27.0% |
| Profit (loss) for the period | 9904 | €196,257 | €244,506 | +€48,250 | +24.6% |
| Profit (loss) for the period to be appropriated | 9905 | €196,257 | €244,506 | +€48,250 | +24.6% |
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.