DALUKI: 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.
DALUKI
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Trade debts -€7,623
down €7,623 (-15.7%), from €48,623 to €41,000
- Other debts +€5,778
up €5,778 (+233.5%), from €2,475 to €8,252
- Gross operating margin +€576
up €576 (+49.0%), from €1,174 to €1,750
- Taxes +€80
up €80 (+32.0%), from €250 to €330
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 | €116,749 | €115,848 | -€900 | -0.8% |
| Current assets | 29/58 | €116,749 | €115,848 | -€900 | -0.8% |
| Amounts receivable within one year | 40/41 | €115,769 | €115,769 | = | 0.0% |
| Other amounts receivable | 41 | €115,769 | €115,769 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €980 | €79 | -€900 | -91.9% |
| Total equity and liabilities | 10/49 | €116,749 | €115,848 | -€900 | -0.8% |
| Equity | 10/15 | €63,791 | €64,706 | +€915 | +1.4% |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Reserves | 13 | €37,000 | €37,000 | = | 0.0% |
| Non-distributable reserves | 130/1 | €2,000 | €2,000 | = | 0.0% |
| Reserves not available under the articles | 1311 | €2,000 | €2,000 | = | 0.0% |
| Distributable reserves | 133 | €35,000 | €35,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €6,791 | €7,706 | +€915 | +13.5% |
| Amounts payable | 17/49 | €52,957 | €51,142 | -€1,815 | -3.4% |
| Amounts payable within one year | 42/48 | €52,957 | €51,142 | -€1,815 | -3.4% |
| Trade debts | 44 | €48,623 | €41,000 | -€7,623 | -15.7% |
| Suppliers | 440/4 | €48,623 | €41,000 | -€7,623 | -15.7% |
| Advances received on contracts in progress | 46 | €484 | €0 | -€484 | -100.0% |
| Taxes, remuneration and social security | 45 | €1,376 | €1,889 | +€513 | +37.3% |
| Taxes | 450/3 | €1,376 | €1,889 | +€513 | +37.3% |
| Other amounts payable | 47/48 | €2,475 | €8,252 | +€5,778 | +233.5% |
| Other operating charges | 640/8 | €496 | €505 | +€9 | +1.8% |
| Gross operating margin | 9900 | €1,174 | €1,750 | +€576 | +49.0% |
| Operating profit (loss) | 9901 | €678 | €1,245 | +€567 | +83.6% |
| Financial charges | 65/66B | €7 | €0 | -€7 | -100.0% |
| Recurring financial charges | 65 | €7 | €0 | -€7 | -100.0% |
| Profit (loss) for the period before taxes | 9903 | €671 | €1,245 | +€574 | +85.5% |
| Income taxes | 67/77 | €250 | €330 | +€80 | +32.0% |
| Profit (loss) for the period | 9904 | €421 | €915 | +€494 | +117.3% |
| Profit (loss) for the period to be appropriated | 9905 | €421 | €915 | +€494 | +117.3% |
Source: filed annual accounts (NBB), fiscal years ended 31 May 2024 and 31 May 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 30 September 2026 via checked.be.