Campine Farm: what changed
Campine Farm
Largest movements
- Receivables within one year +€19,719
up €19,719 (+323%), from €6,106 to €25,824
of which Trade receivables: +€19,080
- Cash -€19,651
down €19,651 (-95.6%), from €20,554 to €903
mainly Receivables within one year (-€19,719) and Tax, wage and social debts (-€650)
- Profit (loss) carried forward +€717
up €717 (+37.1%), from -€1,934 to -€1,217
- Tax, wage and social debts -€650
down €650 (-100%), from €650 to €0
- Gross operating margin +€548
up €548 (+47.9%), from €1,143 to €1,691
- Other operating charges +€18
up €18 (+2.2%), from €817 to €836
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 | €26,660 | €26,727 | +€67 | +0.3% |
| Current assets | 29/58 | €26,660 | €26,727 | +€67 | +0.3% |
| Amounts receivable within one year | 40/41 | €6,106 | €25,824 | +€19,719 | +323% |
| Trade receivables | 40 | €6,106 | €25,186 | +€19,080 | +313% |
| Other amounts receivable | 41 | €0 | €639 | +€639 | |
| Cash at bank and in hand | 54/58 | €20,554 | €903 | -€19,651 | -95.6% |
| Total equity and liabilities | 10/49 | €26,660 | €26,727 | +€67 | +0.3% |
| Equity | 10/15 | €18,138 | €18,856 | +€717 | +4.0% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,472 | €1,472 | = | 0.0% |
| Non-distributable reserves | 130/1 | €62 | €62 | = | 0.0% |
| Reserves not available under the articles | 1311 | €62 | €62 | = | 0.0% |
| Distributable reserves | 133 | €1,410 | €1,410 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€1,934 | -€1,217 | +€717 | +37.1% |
| Amounts payable | 17/49 | €8,521 | €7,872 | -€650 | -7.6% |
| Amounts payable within one year | 42/48 | €8,510 | €7,872 | -€638 | -7.5% |
| Trade debts | 44 | €7,860 | €7,872 | +€12 | +0.1% |
| Suppliers | 440/4 | €7,860 | €7,872 | +€12 | +0.1% |
| Taxes, remuneration and social security | 45 | €650 | €0 | -€650 | -100% |
| Taxes | 450/3 | €650 | €0 | -€650 | -100% |
| Other amounts payable | 47/48 | €0 | - | = | |
| Accrued charges and deferred income | 492/3 | €12 | €0 | -€12 | -100% |
| Other operating charges | 640/8 | €817 | €836 | +€18 | +2.2% |
| Gross operating margin | 9900 | €1,143 | €1,691 | +€548 | +47.9% |
| Operating profit (loss) | 9901 | €326 | €855 | +€529 | +162% |
| Financial charges | 65/66B | €138 | €138 | -€0 | -0.1% |
| Recurring financial charges | 65 | €138 | €138 | -€0 | -0.1% |
| Profit (loss) for the period before taxes | 9903 | €188 | €717 | +€529 | +282% |
| Profit (loss) for the period | 9904 | €188 | €717 | +€529 | +282% |
| Profit (loss) for the period to be appropriated | 9905 | €188 | €717 | +€529 | +282% |
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.