ARBELI: what changed
ARBELI
Largest movements
- Cash +€29,892
up €29,892 (+34.4%), from €86,838 to €116,731
mainly Net result for the year (+€41,504) and Investment in fixed assets (net) (+€1,669)
- Tangible fixed assets -€1,669
no longer reported in 2025 (was €1,669)
- Reserves +€36,504
up €36,504 (+50.2%), from €72,659 to €109,162
- Tax, wage and social debts -€12,966
down €12,966 (-85.9%), from €15,100 to €2,134
- Profit (loss) carried forward +€5,000
new in 2025: €5,000
- Gross operating margin -€1,525
down €1,525 (-2.5%), from €60,360 to €58,836
- Depreciation -€1,102
no longer reported in 2025 (was €1,102)
- Taxes -€882
down €882 (-5.3%), from €16,631 to €15,749
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 | €89,318 | €117,064 | +€27,745 | +31.1% |
| Fixed assets | 21/28 | €1,669 | - | -€1,669 | |
| Tangible fixed assets | 22/27 | €1,669 | - | -€1,669 | |
| Furniture and vehicles | 24 | €1,669 | - | -€1,669 | |
| Current assets | 29/58 | €87,649 | €117,064 | +€29,414 | +33.6% |
| Cash at bank and in hand | 54/58 | €86,838 | €116,731 | +€29,892 | +34.4% |
| Deferred charges and accrued income | 490/1 | €811 | €333 | -€478 | -59.0% |
| Total equity and liabilities | 10/49 | €89,318 | €117,064 | +€27,745 | +31.1% |
| Equity | 10/15 | €72,759 | €114,262 | +€41,504 | +57.0% |
| Contributions | 10/11 | €100 | €100 | = | 0.0% |
| Reserves | 13 | €72,659 | €109,162 | +€36,504 | +50.2% |
| Distributable reserves | 133 | €72,659 | €109,162 | +€36,504 | +50.2% |
| Profit (loss) carried forward | 14 | - | €5,000 | +€5,000 | |
| Amounts payable | 17/49 | €16,560 | €2,801 | -€13,758 | -83.1% |
| Amounts payable within one year | 42/48 | €16,560 | €2,801 | -€13,758 | -83.1% |
| Trade debts | 44 | €740 | - | -€740 | |
| Suppliers | 440/4 | €740 | - | -€740 | |
| Taxes, remuneration and social security | 45 | €15,100 | €2,134 | -€12,966 | -85.9% |
| Taxes | 450/3 | €15,100 | €2,134 | -€12,966 | -85.9% |
| Other amounts payable | 47/48 | €719 | €667 | -€52 | -7.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,102 | - | -€1,102 | |
| Other operating charges | 640/8 | €387 | €400 | +€12 | +3.2% |
| Non-recurring operating charges | 66A | - | €1,069 | +€1,069 | |
| Gross operating margin | 9900 | €60,360 | €58,836 | -€1,525 | -2.5% |
| Operating profit (loss) | 9901 | €58,872 | €57,367 | -€1,505 | -2.6% |
| Financial charges | 65/66B | €63 | €114 | +€51 | +81.0% |
| Recurring financial charges | 65 | €63 | €114 | +€51 | +81.0% |
| Profit (loss) for the period before taxes | 9903 | €58,809 | €57,253 | -€1,556 | -2.6% |
| Income taxes | 67/77 | €16,631 | €15,749 | -€882 | -5.3% |
| Profit (loss) for the period | 9904 | €42,178 | €41,504 | -€674 | -1.6% |
| Profit (loss) for the period to be appropriated | 9905 | €42,178 | €41,504 | -€674 | -1.6% |
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 4 November 2026 via checked.be.