Aurora Wasia: what changed
You see two financial years side by side: what moved most in the balance sheet and the result, why the result rose or fell and where the money went.
Aurora Wasia
Largest movements
- Cash +€17,759
up €17,759 (+11.6%), from €152,835 to €170,594
mainly Net result for the year (+€13,844) and Other debts (+€4,477)
- Reserves +€13,844
up €13,844 (+9.4%), from €147,236 to €161,080
- Other debts +€4,477
up €4,477 (+95.3%), from €4,695 to €9,172
- Gross operating margin -€4,098
down €4,098 (-12.7%), from €32,363 to €28,265
- Financial income -€1,085
down €1,085 (-33.2%), from €3,264 to €2,179
- Financial charges -€916
down €916 (-26.3%), from €3,487 to €2,570
- Depreciation -€709
down €709 (-57.0%), from €1,245 to €536
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 | €165,484 | €184,090 | +€18,607 | +11.2% |
| Fixed assets | 21/28 | €536 | - | -€536 | |
| Tangible fixed assets | 22/27 | €536 | - | -€536 | |
| Plant, machinery and equipment | 23 | €166 | - | -€166 | |
| Furniture and vehicles | 24 | €369 | - | -€369 | |
| Current assets | 29/58 | €164,948 | €184,090 | +€19,142 | +11.6% |
| Amounts receivable within one year | 40/41 | €11,667 | €13,022 | +€1,355 | +11.6% |
| Trade receivables | 40 | €10,398 | €10,907 | +€509 | +4.9% |
| Other amounts receivable | 41 | €1,269 | €2,116 | +€846 | +66.7% |
| Cash at bank and in hand | 54/58 | €152,835 | €170,594 | +€17,759 | +11.6% |
| Deferred charges and accrued income | 490/1 | €446 | €474 | +€28 | +6.3% |
| Total equity and liabilities | 10/49 | €165,484 | €184,090 | +€18,607 | +11.2% |
| Equity | 10/15 | €153,436 | €167,280 | +€13,844 | +9.0% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €147,236 | €161,080 | +€13,844 | +9.4% |
| Distributable reserves | 133 | €147,236 | €161,080 | +€13,844 | +9.4% |
| Amounts payable | 17/49 | €12,048 | €16,810 | +€4,763 | +39.5% |
| Amounts payable within one year | 42/48 | €12,048 | €16,810 | +€4,763 | +39.5% |
| Trade debts | 44 | €2,490 | €2,486 | -€4 | -0.2% |
| Suppliers | 440/4 | €2,490 | €2,486 | -€4 | -0.2% |
| Taxes, remuneration and social security | 45 | €4,862 | €5,152 | +€290 | +6.0% |
| Taxes | 450/3 | €4,862 | €4,852 | -€10 | -0.2% |
| Remuneration and social security | 454/9 | - | €300 | +€300 | |
| Other amounts payable | 47/48 | €4,695 | €9,172 | +€4,477 | +95.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,245 | €536 | -€709 | -57.0% |
| Other operating charges | 640/8 | €893 | €865 | -€28 | -3.1% |
| Gross operating margin | 9900 | €32,363 | €28,265 | -€4,098 | -12.7% |
| Operating profit (loss) | 9901 | €30,225 | €26,864 | -€3,361 | -11.1% |
| Financial income | 75/76B | €3,264 | €2,179 | -€1,085 | -33.2% |
| Recurring financial income | 75 | €3,264 | €2,179 | -€1,085 | -33.2% |
| Financial charges | 65/66B | €3,487 | €2,570 | -€916 | -26.3% |
| Recurring financial charges | 65 | €3,487 | €2,570 | -€916 | -26.3% |
| Profit (loss) for the period before taxes | 9903 | €30,002 | €26,473 | -€3,529 | -11.8% |
| Income taxes | 67/77 | €12,697 | €12,629 | -€68 | -0.5% |
| Profit (loss) for the period | 9904 | €17,305 | €13,844 | -€3,461 | -20.0% |
| Profit (loss) for the period to be appropriated | 9905 | €17,305 | €13,844 | -€3,461 | -20.0% |
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 1 November 2026 via checked.be.