CHALUPIN: what changed
Two fiscal 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.
CHALUPIN
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€49,969
up €49,969 (+29.2%), from €171,016 to €220,985
- Profit (loss) carried forward -€25,056
down €25,056 (-14.1%), from -€177,730 to -€202,786
- Debts after one year -€24,750
down €24,750 (-70.0%), from €35,377 to €10,627
- Gross operating margin +€17,387
up €17,387, from -€15,663 to €1,724
- Depreciation +€2,260
up €2,260 (+12.6%), from €18,008 to €20,269
- Financial charges -€1,110
down €1,110 (-31.7%), from €3,497 to €2,387
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.
Cash bridge derived
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 | €241,944 | €243,654 | +€1,710 | +0.7% |
| Fixed assets | 21/28 | €240,863 | €242,520 | +€1,657 | +0.7% |
| Tangible fixed assets | 22/27 | €240,863 | €242,520 | +€1,657 | +0.7% |
| Land and buildings | 22 | €240,863 | €242,520 | +€1,657 | +0.7% |
| Current assets | 29/58 | €1,081 | €1,134 | +€53 | +4.9% |
| Cash at bank and in hand | 54/58 | €11 | - | -€11 | |
| Deferred charges and accrued income | 490/1 | €1,070 | €1,134 | +€63 | +5.9% |
| Total equity and liabilities | 10/49 | €241,944 | €243,654 | +€1,710 | +0.7% |
| Equity | 10/15 | €11,270 | -€13,786 | -€25,056 | |
| Contributions | 10/11 | €189,000 | €189,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€177,730 | -€202,786 | -€25,056 | -14.1% |
| Amounts payable | 17/49 | €230,674 | €257,440 | +€26,766 | +11.6% |
| Amounts payable after more than one year | 17 | €35,377 | €10,627 | -€24,750 | -70.0% |
| Financial debts | 170/4 | €35,377 | €10,627 | -€24,750 | -70.0% |
| Amounts payable within one year | 42/48 | €195,297 | €246,813 | +€51,516 | +26.4% |
| Current portion of amounts payable after more than one year | 42 | €23,390 | €25,404 | +€2,014 | +8.6% |
| Trade debts | 44 | €891 | €424 | -€467 | -52.4% |
| Suppliers | 440/4 | €891 | €424 | -€467 | -52.4% |
| Other amounts payable | 47/48 | €171,016 | €220,985 | +€49,969 | +29.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €18,008 | €20,269 | +€2,260 | +12.6% |
| Other operating charges | 640/8 | €3,998 | €4,124 | +€126 | +3.2% |
| Gross operating margin | 9900 | -€15,663 | €1,724 | +€17,387 | |
| Operating profit (loss) | 9901 | -€37,669 | -€22,669 | +€15,000 | +39.8% |
| Financial income | 75/76B | €0 | - | -€0 | |
| Recurring financial income | 75 | €0 | - | -€0 | |
| Financial charges | 65/66B | €3,497 | €2,387 | -€1,110 | -31.7% |
| Recurring financial charges | 65 | €3,497 | €2,387 | -€1,110 | -31.7% |
| Profit (loss) for the period before taxes | 9903 | -€41,167 | -€25,056 | +€16,110 | +39.1% |
| Profit (loss) for the period | 9904 | -€41,167 | -€25,056 | +€16,110 | +39.1% |
| Profit (loss) for the period to be appropriated | 9905 | -€41,167 | -€25,056 | +€16,110 | +39.1% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 5 October 2026 via checked.be.