DECOPLANIT: 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.
DECOPLANIT
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Trade debts -€8,542
down €8,542 (-62.2%), from €13,728 to €5,185
- Other debts +€8,093
up €8,093 (+7.7%), from €104,776 to €112,868
- Profit (loss) carried forward -€1,610
down €1,610 (-3.6%), from -€44,923 to -€46,532
- Gross operating margin -€37,230
down €37,230 (-50.9%), from €73,125 to €35,895
- Other operating charges -€28,298
down €28,298 (-43.7%), from €64,803 to €36,505
From the 2023 result to the 2024 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 2023 and 2024 balance sheets and the 2024 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €112,080 | €110,313 | -€1,767 | -1.6% |
| Fixed assets | 21/28 | €6,557 | €5,557 | -€1,000 | -15.2% |
| Tangible fixed assets | 22/27 | €2,258 | €1,258 | -€1,000 | -44.3% |
| Furniture and vehicles | 24 | €2,258 | €1,258 | -€1,000 | -44.3% |
| Financial fixed assets | 28 | €4,300 | €4,300 | = | 0.0% |
| Current assets | 29/58 | €105,523 | €104,756 | -€767 | -0.7% |
| Stocks and contracts in progress | 3 | €103,000 | €103,000 | = | 0.0% |
| Stocks | 30/36 | €103,000 | €103,000 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €468 | - | -€468 | |
| Other amounts receivable | 41 | €468 | - | -€468 | |
| Cash at bank and in hand | 54/58 | €2,055 | €1,756 | -€299 | -14.5% |
| Total equity and liabilities | 10/49 | €112,080 | €110,313 | -€1,767 | -1.6% |
| Equity | 10/15 | -€26,323 | -€27,932 | -€1,610 | -6.1% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Capital | 10 | €18,600 | €18,600 | = | 0.0% |
| Issued capital | 100 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€44,923 | -€46,532 | -€1,610 | -3.6% |
| Amounts payable | 17/49 | €138,403 | €138,245 | -€158 | -0.1% |
| Amounts payable within one year | 42/48 | €138,403 | €138,245 | -€158 | -0.1% |
| Trade debts | 44 | €13,728 | €5,185 | -€8,542 | -62.2% |
| Suppliers | 440/4 | €13,728 | €5,185 | -€8,542 | -62.2% |
| Taxes, remuneration and social security | 45 | €19,900 | €20,192 | +€292 | +1.5% |
| Taxes | 450/3 | - | €292 | +€292 | |
| Remuneration and social security | 454/9 | €19,900 | €19,900 | = | 0.0% |
| Other amounts payable | 47/48 | €104,776 | €112,868 | +€8,093 | +7.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €742 | €1,000 | +€258 | +34.7% |
| Other operating charges | 640/8 | €64,803 | €36,505 | -€28,298 | -43.7% |
| Gross operating margin | 9900 | €73,125 | €35,895 | -€37,230 | -50.9% |
| Operating profit (loss) | 9901 | €7,580 | -€1,610 | -€9,189 | |
| Profit (loss) for the period before taxes | 9903 | €7,580 | -€1,610 | -€9,189 | |
| Profit (loss) for the period | 9904 | €7,580 | -€1,610 | -€9,189 | |
| Profit (loss) for the period to be appropriated | 9905 | €7,580 | -€1,610 | -€9,189 |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2023 and 31 December 2024. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 6 October 2026 via checked.be.