CORELIA INVEST: what changed
CORELIA INVEST
Largest movements
- Cash +€953,651
up €953,651 (+888%), from €107,378 to €1.1m
mainly Net result for the year (+€1.1m) and Investment in fixed assets (net) (+€737,000)
- Financial fixed assets -€737,000
down €737,000 (-8.1%), from €9.1m to €8.4m
- Reserves +€1.1m
up €1.1m (+87.3%), from €1.3m to €2.4m
of which Distributable reserves: +€1.1m
- Other debts -€568,720
down €568,720 (-17.0%), from €3.4m to €2.8m
- Debts after one year -€367,297
down €367,297 (-8.7%), from €4.2m to €3.9m
- Financial income +€701,839
up €701,839 (+184%), from €381,705 to €1.1m
of which Non-recurring financial income: +€683,544
- Financial charges -€84,669
down €84,669 (-34.5%), from €245,111 to €160,441
- Taxes +€15,142
up €15,142, from -€302 to €14,840
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 | €9,427,591 | €9,619,574 | +€191,983 | +2.0% |
| Fixed assets | 21/28 | €9,148,000 | €8,411,000 | -€737,000 | -8.1% |
| Financial fixed assets | 28 | €9,148,000 | €8,411,000 | -€737,000 | -8.1% |
| Current assets | 29/58 | €279,591 | €1,208,574 | +€928,983 | +332% |
| Amounts receivable within one year | 40/41 | €172,213 | €147,545 | -€24,668 | -14.3% |
| Trade receivables | 40 | €2,207 | €22,385 | +€20,178 | +914% |
| Other amounts receivable | 41 | €170,007 | €125,160 | -€44,847 | -26.4% |
| Cash at bank and in hand | 54/58 | €107,378 | €1,061,029 | +€953,651 | +888% |
| Total equity and liabilities | 10/49 | €9,427,591 | €9,619,574 | +€191,983 | +2.0% |
| Equity | 10/15 | €1,353,294 | €2,480,144 | +€1.1m | +83.3% |
| Contributions | 10/11 | €63,100 | €63,100 | = | 0.0% |
| Reserves | 13 | €1,290,194 | €2,417,044 | +€1.1m | +87.3% |
| Tax-exempt reserves | 132 | €432,171 | €432,171 | = | 0.0% |
| Distributable reserves | 133 | €858,023 | €1,984,874 | +€1.1m | +131% |
| Provisions and deferred taxes | 16 | €108,974 | €108,974 | = | 0.0% |
| Deferred taxes | 168 | €108,974 | €108,974 | = | 0.0% |
| Amounts payable | 17/49 | €7,965,323 | €7,030,455 | -€934,868 | -11.7% |
| Amounts payable after more than one year | 17 | €4,226,455 | €3,859,158 | -€367,297 | -8.7% |
| Financial debts | 170/4 | €4,226,455 | €3,859,158 | -€367,297 | -8.7% |
| Amounts payable within one year | 42/48 | €3,734,468 | €3,165,745 | -€568,723 | -15.2% |
| Current portion of amounts payable after more than one year | 42 | €367,297 | €367,297 | = | 0.0% |
| Trade debts | 44 | €963 | €997 | +€34 | +3.5% |
| Suppliers | 440/4 | €963 | €997 | +€34 | +3.5% |
| Taxes, remuneration and social security | 45 | €11,488 | €11,451 | -€37 | -0.3% |
| Taxes | 450/3 | €11,488 | €11,451 | -€37 | -0.3% |
| Other amounts payable | 47/48 | €3,354,720 | €2,786,000 | -€568,720 | -17.0% |
| Accrued charges and deferred income | 492/3 | €4,400 | €5,552 | +€1,152 | +26.2% |
| Other operating charges | 640/8 | €387 | €998 | +€611 | +158% |
| Gross operating margin | 9900 | €220,554 | €219,586 | -€968 | -0.4% |
| Operating profit (loss) | 9901 | €220,166 | €218,588 | -€1,579 | -0.7% |
| Financial income | 75/76B | €381,705 | €1,083,544 | +€701,839 | +184% |
| Recurring financial income | 75 | €381,705 | €400,000 | +€18,295 | +4.8% |
| Non-recurring financial income | 76B | - | €683,544 | +€683,544 | |
| Financial charges | 65/66B | €245,111 | €160,441 | -€84,669 | -34.5% |
| Recurring financial charges | 65 | €245,111 | €160,441 | -€84,669 | -34.5% |
| Profit (loss) for the period before taxes | 9903 | €356,761 | €1,141,691 | +€784,930 | +220% |
| Income taxes | 67/77 | -€302 | €14,840 | +€15,142 | |
| Profit (loss) for the period | 9904 | €357,062 | €1,126,851 | +€769,788 | +216% |
| Profit (loss) for the period to be appropriated | 9905 | €357,062 | €1,126,851 | +€769,788 | +216% |
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 8 November 2026 via checked.be.