de Moffarts & Co: what changed
de Moffarts & Co
Largest movements
- Cash +€39,244
up €39,244 (+71.2%), from €55,132 to €94,376
mainly Net result for the year (+€29,216) and Deferred charges and accrued income (+€6,936)
- Deferred charges and accrued income -€6,936
down €6,936 (-75.5%), from €9,183 to €2,247
- Receivables within one year +€2,414
up €2,414 (+8.3%), from €29,219 to €31,633
of which Trade receivables: +€4,807
- Reserves +€29,000
up €29,000 (+43.3%), from €67,000 to €96,000
- Tax, wage and social debts +€3,914
up €3,914 (+73.6%), from €5,319 to €9,233
- Other debts +€1,671
up €1,671 (+122%), from €1,367 to €3,037
- Gross operating margin +€31,443
up €31,443 (+216%), from €14,534 to €45,977
- Taxes +€7,597
up €7,597 (+187%), from €4,073 to €11,670
- Write-downs +€4,435
new in 2025: €4,435
- Financial income +€801
up €801 (+244%), from €328 to €1,129
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 | €94,155 | €128,987 | +€34,832 | +37.0% |
| Fixed assets | 21/28 | €621 | €731 | +€110 | +17.7% |
| Tangible fixed assets | 22/27 | €621 | €731 | +€110 | +17.7% |
| Furniture and vehicles | 24 | €621 | €731 | +€110 | +17.7% |
| Current assets | 29/58 | €93,534 | €128,256 | +€34,722 | +37.1% |
| Amounts receivable within one year | 40/41 | €29,219 | €31,633 | +€2,414 | +8.3% |
| Trade receivables | 40 | €25,377 | €30,184 | +€4,807 | +18.9% |
| Other amounts receivable | 41 | €3,842 | €1,449 | -€2,393 | -62.3% |
| Cash at bank and in hand | 54/58 | €55,132 | €94,376 | +€39,244 | +71.2% |
| Deferred charges and accrued income | 490/1 | €9,183 | €2,247 | -€6,936 | -75.5% |
| Total equity and liabilities | 10/49 | €94,155 | €128,987 | +€34,832 | +37.0% |
| Equity | 10/15 | €79,106 | €108,321 | +€29,216 | +36.9% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Reserves | 13 | €67,000 | €96,000 | +€29,000 | +43.3% |
| Distributable reserves | 133 | €67,000 | €96,000 | +€29,000 | +43.3% |
| Profit (loss) carried forward | 14 | €2,106 | €2,321 | +€216 | +10.3% |
| Amounts payable | 17/49 | €15,050 | €20,665 | +€5,616 | +37.3% |
| Amounts payable within one year | 42/48 | €15,050 | €20,665 | +€5,616 | +37.3% |
| Trade debts | 44 | €8,364 | €8,395 | +€31 | +0.4% |
| Suppliers | 440/4 | €8,364 | €8,395 | +€31 | +0.4% |
| Taxes, remuneration and social security | 45 | €5,319 | €9,233 | +€3,914 | +73.6% |
| Taxes | 450/3 | €5,319 | €9,233 | +€3,914 | +73.6% |
| Other amounts payable | 47/48 | €1,367 | €3,037 | +€1,671 | +122% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €634 | €620 | -€15 | -2.3% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | - | €4,435 | +€4,435 | |
| Other operating charges | 640/8 | €387 | €589 | +€201 | +52.0% |
| Gross operating margin | 9900 | €14,534 | €45,977 | +€31,443 | +216% |
| Operating profit (loss) | 9901 | €13,512 | €40,334 | +€26,822 | +199% |
| Financial income | 75/76B | €328 | €1,129 | +€801 | +244% |
| Recurring financial income | 75 | €328 | €1,129 | +€801 | +244% |
| Financial charges | 65/66B | €550 | €577 | +€27 | +4.9% |
| Recurring financial charges | 65 | €550 | €577 | +€27 | +4.9% |
| Profit (loss) for the period before taxes | 9903 | €13,290 | €40,886 | +€27,596 | +208% |
| Income taxes | 67/77 | €4,073 | €11,670 | +€7,597 | +187% |
| Profit (loss) for the period | 9904 | €9,217 | €29,216 | +€19,999 | +217% |
| Profit (loss) for the period to be appropriated | 9905 | €9,217 | €29,216 | +€19,999 | +217% |
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 6 November 2026 via checked.be.