Barco Integrated Solutions: what changed
Two financial years side by side, explained: what moved most in the balance sheet and the result, why the result rose or fell, and where the money went.
Barco Integrated Solutions
Largest movements
- Cash +€284,477
up €284,477 (+2.0%), from €14.0m to €14.3m
mainly Net result for the year (+€238,658) and Tax, wage and social debts (+€45,511)
- Profit (loss) carried forward +€238,658
up €238,658 (+6.5%), from €3.7m to €3.9m
- Financial charges -€3.5m
down €3.5m (-100.0%), from €3.5m to €1,474
of which Non-recurring financial charges: -€3.5m
- Financial income -€2.2m
down €2.2m (-87.1%), from €2.6m to €331,682
From the 2024 result to the 2025 result
Each bar is the change in one income-statement line, as its effect on the result: higher costs pull it down, higher income lifts it.
Derived cash bridge
Derived from the 2024 and 2025 balance sheets and the 2025 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €14,105,114 | €14,389,409 | +€284,295 | +2.0% |
| Fixed assets | 21/28 | €60,163 | €59,776 | -€387 | -0.6% |
| Financial fixed assets | 28 | €60,163 | €59,776 | -€387 | -0.6% |
| Affiliated companies | 280/1 | €60,163 | €59,776 | -€387 | -0.6% |
| Participating interests | 280 | €60,163 | €59,776 | -€387 | -0.6% |
| Current assets | 29/58 | €14,044,951 | €14,329,632 | +€284,681 | +2.0% |
| Amounts receivable within one year | 40/41 | €0 | €204 | +€204 | +1,018,800% |
| Trade receivables | 40 | - | €204 | +€204 | |
| Other amounts receivable | 41 | €0 | €0 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €14,044,951 | €14,329,428 | +€284,477 | +2.0% |
| Total equity and liabilities | 10/49 | €14,105,114 | €14,389,409 | +€284,295 | +2.0% |
| Equity | 10/15 | €14,059,634 | €14,298,293 | +€238,658 | +1.7% |
| Contributions | 10/11 | €9,347,148 | €9,347,148 | = | 0.0% |
| Capital | 10 | €4,259,200 | €4,259,200 | = | 0.0% |
| Issued capital | 100 | €4,259,200 | €4,259,200 | = | 0.0% |
| Contributions outside capital | 11 | €5,087,948 | €5,087,948 | = | 0.0% |
| Share premium | 1100/10 | €5,087,948 | €5,087,948 | = | 0.0% |
| Reserves | 13 | €1,054,597 | €1,054,597 | = | 0.0% |
| Non-distributable reserves | 130/1 | €974,280 | €974,280 | = | 0.0% |
| Legal reserve | 130 | €974,280 | €974,280 | = | 0.0% |
| Tax-exempt reserves | 132 | €80,317 | €80,317 | = | 0.0% |
| Profit (loss) carried forward | 14 | €3,657,889 | €3,896,547 | +€238,658 | +6.5% |
| Amounts payable | 17/49 | €45,480 | €91,116 | +€45,636 | +100% |
| Amounts payable within one year | 42/48 | €42,334 | €91,116 | +€48,782 | +115% |
| Trade debts | 44 | €968 | €4,239 | +€3,271 | +338% |
| Suppliers | 440/4 | €968 | €4,239 | +€3,271 | +338% |
| Taxes, remuneration and social security | 45 | €41,366 | €86,877 | +€45,511 | +110% |
| Taxes | 450/3 | €41,366 | €86,877 | +€45,511 | +110% |
| Accrued charges and deferred income | 492/3 | €3,146 | - | -€3,146 | |
| Operating charges | 60/66A | €5,438 | €4,672 | -€766 | -14.1% |
| Services and other goods | 61 | €4,355 | €3,533 | -€822 | -18.9% |
| Other operating charges | 640/8 | €1,083 | €1,138 | +€56 | +5.2% |
| Operating profit (loss) | 9901 | -€5,438 | -€4,672 | +€766 | +14.1% |
| Financial income | 75/76B | €2,578,238 | €331,682 | -€2.2m | -87.1% |
| Recurring financial income | 75 | €2,578,238 | €331,682 | -€2.2m | -87.1% |
| Income from financial fixed assets | 750 | €2,578,238 | €331,682 | -€2.2m | -87.1% |
| Financial charges | 65/66B | €3,467,960 | €1,474 | -€3.5m | -100.0% |
| Recurring financial charges | 65 | €931 | €1,088 | +€157 | +16.8% |
| Other financial charges | 652/9 | €931 | €1,088 | +€157 | +16.8% |
| Non-recurring financial charges | 66B | €3,467,028 | €386 | -€3.5m | -100.0% |
| Profit (loss) for the period before taxes | 9903 | -€895,160 | €325,535 | +€1.2m | |
| Income taxes | 67/77 | €41,237 | €86,877 | +€45,641 | +111% |
| Taxes | 670/3 | €41,366 | €86,877 | +€45,511 | +110% |
| Tax adjustments and reversals of tax provisions | 77 | €130 | - | -€130 | |
| Profit (loss) for the period | 9904 | -€936,396 | €238,658 | +€1.2m | |
| Profit (loss) for the period to be appropriated | 9905 | -€936,396 | €238,658 | +€1.2m |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 18 October 2026 via checked.be.