BIO FLAMINGO: 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.
BIO FLAMINGO
Largest movements
- Stocks and contracts -€6,398
down €6,398 (-21.6%), from €29,648 to €23,250
- Cash +€5,243
up €5,243 (+80.2%), from €6,539 to €11,782
mainly Stocks and contracts (+€6,398) and Trade debts (+€3,787)
- Financial fixed assets +€1,750
new in 2025: €1,750
- Tangible fixed assets +€636
up €636 (+42.6%), from €1,492 to €2,127
of which Furniture and vehicles: +€1,637
- Trade debts +€3,787
up €3,787 (+100%), from €3,772 to €7,559
- Tax, wage and social debts -€2,216
down €2,216 (-19.4%), from €11,423 to €9,207
- Profit (loss) carried forward -€1,665
down €1,665 (-14.5%), from €11,467 to €9,803
- Other debts +€1,324
up €1,324 (+22.0%), from €6,016 to €7,341
- Staff costs -€6,921
no longer reported in 2025 (was €6,921)
- Gross operating margin +€2,108
up €2,108, from -€1,520 to €588
- Financial income +€85
up €85 (+384%), from €22 to €107
of which Non-recurring financial income: +€75
- Depreciation -€48
down €48 (-4.1%), from €1,183 to €1,134
- Financial charges -€45
down €45 (-3.5%), from €1,270 to €1,225
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 | €37,678 | €38,909 | +€1,230 | +3.3% |
| Fixed assets | 21/28 | €1,492 | €3,877 | +€2,386 | +160% |
| Tangible fixed assets | 22/27 | €1,492 | €2,127 | +€636 | +42.6% |
| Land and buildings | 22 | €1,492 | €491 | -€1,001 | -67.1% |
| Furniture and vehicles | 24 | - | €1,637 | +€1,637 | |
| Financial fixed assets | 28 | - | €1,750 | +€1,750 | |
| Current assets | 29/58 | €36,187 | €35,031 | -€1,155 | -3.2% |
| Stocks and contracts in progress | 3 | €29,648 | €23,250 | -€6,398 | -21.6% |
| Stocks | 30/36 | €29,648 | €23,250 | -€6,398 | -21.6% |
| Cash at bank and in hand | 54/58 | €6,539 | €11,782 | +€5,243 | +80.2% |
| Total equity and liabilities | 10/49 | €37,678 | €38,909 | +€1,230 | +3.3% |
| Equity | 10/15 | €16,467 | €14,803 | -€1,665 | -10.1% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €11,467 | €9,803 | -€1,665 | -14.5% |
| Amounts payable | 17/49 | €21,211 | €24,106 | +€2,895 | +13.6% |
| Amounts payable within one year | 42/48 | €21,211 | €24,106 | +€2,895 | +13.6% |
| Trade debts | 44 | €3,772 | €7,559 | +€3,787 | +100% |
| Suppliers | 440/4 | €3,772 | €7,559 | +€3,787 | +100% |
| Taxes, remuneration and social security | 45 | €11,423 | €9,207 | -€2,216 | -19.4% |
| Taxes | 450/3 | €11,423 | €9,207 | -€2,216 | -19.4% |
| Other amounts payable | 47/48 | €6,016 | €7,341 | +€1,324 | +22.0% |
| Remuneration, social security and pensions | 62 | €6,921 | - | -€6,921 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,183 | €1,134 | -€48 | -4.1% |
| Non-recurring operating charges | 66A | €2,041 | - | -€2,041 | |
| Gross operating margin | 9900 | -€1,520 | €588 | +€2,108 | |
| Operating profit (loss) | 9901 | -€11,665 | -€547 | +€11,118 | +95.3% |
| Financial income | 75/76B | €22 | €107 | +€85 | +384% |
| Recurring financial income | 75 | €22 | €32 | +€10 | +44.3% |
| Non-recurring financial income | 76B | - | €75 | +€75 | |
| Financial charges | 65/66B | €1,270 | €1,225 | -€45 | -3.5% |
| Recurring financial charges | 65 | €1,270 | €1,225 | -€45 | -3.5% |
| Profit (loss) for the period before taxes | 9903 | -€12,913 | -€1,665 | +€11,248 | +87.1% |
| Profit (loss) for the period | 9904 | -€12,913 | -€1,665 | +€11,248 | +87.1% |
| Profit (loss) for the period to be appropriated | 9905 | -€12,913 | -€1,665 | +€11,248 | +87.1% |
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 24 October 2026 via checked.be.