CHRISTIAN SCHOTTE: what changed
CHRISTIAN SCHOTTE
Largest movements
- Cash +€31,529
up €31,529 (+71.7%), from €43,978 to €75,507
mainly Net result for the year (+€17,193) and Receivables within one year (+€15,760)
- Receivables within one year -€15,760
down €15,760 (-48.3%), from €32,608 to €16,848
of which Trade receivables: -€15,882
- Stocks and contracts -€1,167
down €1,167 (-48.3%), from €2,415 to €1,248
- Reserves +€17,193
up €17,193 (+62.2%), from €27,656 to €44,849
- Tax, wage and social debts -€2,950
down €2,950 (-71.6%), from €4,122 to €1,173
- Other debts -€1,981
down €1,981 (-25.8%), from €7,673 to €5,692
- Financial charges -€475
down €475 (-58.5%), from €812 to €337
- Taxes +€337
up €337 (+3.2%), from €10,492 to €10,829
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 | €91,828 | €105,119 | +€13,291 | +14.5% |
| Fixed assets | 21/28 | €7,940 | €7,266 | -€674 | -8.5% |
| Tangible fixed assets | 22/27 | €7,940 | €7,266 | -€674 | -8.5% |
| Furniture and vehicles | 24 | €957 | €1,792 | +€835 | +87.2% |
| Other tangible fixed assets | 26 | €6,982 | €5,474 | -€1,508 | -21.6% |
| Current assets | 29/58 | €83,888 | €97,853 | +€13,965 | +16.6% |
| Stocks and contracts in progress | 3 | €2,415 | €1,248 | -€1,167 | -48.3% |
| Stocks | 30/36 | €2,415 | €1,248 | -€1,167 | -48.3% |
| Amounts receivable within one year | 40/41 | €32,608 | €16,848 | -€15,760 | -48.3% |
| Trade receivables | 40 | €32,608 | €16,726 | -€15,882 | -48.7% |
| Other amounts receivable | 41 | €0 | €122 | +€122 | |
| Current investments | 50/53 | €3,000 | €3,000 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €43,978 | €75,507 | +€31,529 | +71.7% |
| Deferred charges and accrued income | 490/1 | €1,887 | €1,250 | -€637 | -33.8% |
| Total equity and liabilities | 10/49 | €91,828 | €105,119 | +€13,291 | +14.5% |
| Equity | 10/15 | €79,829 | €97,022 | +€17,193 | +21.5% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €27,656 | €44,849 | +€17,193 | +62.2% |
| Distributable reserves | 133 | €27,656 | €44,849 | +€17,193 | +62.2% |
| Profit (loss) carried forward | 14 | €33,573 | €33,573 | = | 0.0% |
| Amounts payable | 17/49 | €11,998 | €8,097 | -€3,901 | -32.5% |
| Amounts payable within one year | 42/48 | €11,998 | €8,097 | -€3,901 | -32.5% |
| Trade debts | 44 | €203 | €1,232 | +€1,029 | +507% |
| Suppliers | 440/4 | €203 | €1,232 | +€1,029 | +507% |
| Taxes, remuneration and social security | 45 | €4,122 | €1,173 | -€2,950 | -71.6% |
| Taxes | 450/3 | €4,122 | €1,173 | -€2,950 | -71.6% |
| Other amounts payable | 47/48 | €7,673 | €5,692 | -€1,981 | -25.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,519 | €2,809 | +€289 | +11.5% |
| Other operating charges | 640/8 | €895 | €860 | -€36 | -4.0% |
| Gross operating margin | 9900 | €30,316 | €30,306 | -€9 | 0.0% |
| Operating profit (loss) | 9901 | €26,901 | €26,638 | -€263 | -1.0% |
| Financial income | 75/76B | €1,730 | €1,721 | -€9 | -0.5% |
| Recurring financial income | 75 | €1,730 | €1,721 | -€9 | -0.5% |
| Financial charges | 65/66B | €812 | €337 | -€475 | -58.5% |
| Recurring financial charges | 65 | €812 | €337 | -€475 | -58.5% |
| Profit (loss) for the period before taxes | 9903 | €27,818 | €28,022 | +€203 | +0.7% |
| Income taxes | 67/77 | €10,492 | €10,829 | +€337 | +3.2% |
| Profit (loss) for the period | 9904 | €17,326 | €17,193 | -€134 | -0.8% |
| Profit (loss) for the period to be appropriated | 9905 | €17,326 | €17,193 | -€134 | -0.8% |
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 4 November 2026 via checked.be.