DENIS BOSQUET: what changed
DENIS BOSQUET
Largest movements
- Intangible fixed assets -€18,000
down €18,000 (-23.5%), from €76,500 to €58,500
- Tangible fixed assets -€6,097
down €6,097 (-52.0%), from €11,714 to €5,617
- Reserves -€35,578
down €35,578 (-12.8%), from €277,692 to €242,114
- Other debts +€27,758
up €27,758 (+99.0%), from €28,042 to €55,800
- Profit (loss) carried forward -€4,482
new in 2025: -€4,482
- Tax, wage and social debts -€4,294
down €4,294 (-45.2%), from €9,495 to €5,201
- Trade debts -€3,908
down €3,908 (-25.0%), from €15,615 to €11,707
- Gross operating margin -€24,725
down €24,725 (-52.1%), from €47,441 to €22,716
- Taxes -€6,185
down €6,185 (-97.6%), from €6,335 to €150
- Depreciation +€1,167
up €1,167 (+4.9%), from €23,819 to €24,986
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 | €348,175 | €323,329 | -€24,846 | -7.1% |
| Fixed assets | 21/28 | €88,256 | €64,159 | -€24,097 | -27.3% |
| Intangible fixed assets | 21 | €76,500 | €58,500 | -€18,000 | -23.5% |
| Tangible fixed assets | 22/27 | €11,714 | €5,617 | -€6,097 | -52.0% |
| Furniture and vehicles | 24 | €11,714 | €5,617 | -€6,097 | -52.0% |
| Financial fixed assets | 28 | €42 | €42 | = | 0.0% |
| Current assets | 29/58 | €259,919 | €259,170 | -€749 | -0.3% |
| Amounts receivable within one year | 40/41 | €21,067 | €21,634 | +€567 | +2.7% |
| Trade receivables | 40 | €15,818 | €11,624 | -€4,194 | -26.5% |
| Other amounts receivable | 41 | €5,249 | €10,010 | +€4,761 | +90.7% |
| Cash at bank and in hand | 54/58 | €238,313 | €236,575 | -€1,738 | -0.7% |
| Deferred charges and accrued income | 490/1 | €539 | €961 | +€422 | +78.3% |
| Total equity and liabilities | 10/49 | €348,175 | €323,329 | -€24,846 | -7.1% |
| Equity | 10/15 | €283,892 | €243,832 | -€40,060 | -14.1% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €277,692 | €242,114 | -€35,578 | -12.8% |
| Distributable reserves | 133 | €277,692 | €242,114 | -€35,578 | -12.8% |
| Profit (loss) carried forward | 14 | - | -€4,482 | -€4,482 | |
| Amounts payable | 17/49 | €64,283 | €79,497 | +€15,214 | +23.7% |
| Amounts payable after more than one year | 17 | €1,710 | - | -€1,710 | |
| Financial debts | 170/4 | €1,710 | - | -€1,710 | |
| Amounts payable within one year | 42/48 | €62,260 | €79,497 | +€17,237 | +27.7% |
| Current portion of amounts payable after more than one year | 42 | €9,108 | €6,789 | -€2,319 | -25.5% |
| Trade debts | 44 | €15,615 | €11,707 | -€3,908 | -25.0% |
| Suppliers | 440/4 | €15,615 | €11,707 | -€3,908 | -25.0% |
| Taxes, remuneration and social security | 45 | €9,495 | €5,201 | -€4,294 | -45.2% |
| Taxes | 450/3 | €9,495 | €5,201 | -€4,294 | -45.2% |
| Other amounts payable | 47/48 | €28,042 | €55,800 | +€27,758 | +99.0% |
| Accrued charges and deferred income | 492/3 | €313 | - | -€313 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €23,819 | €24,986 | +€1,167 | +4.9% |
| Other operating charges | 640/8 | €733 | €758 | +€25 | +3.4% |
| Gross operating margin | 9900 | €47,441 | €22,716 | -€24,725 | -52.1% |
| Operating profit (loss) | 9901 | €22,889 | -€3,028 | -€25,917 | |
| Financial income | 75/76B | €7 | €70 | +€63 | +900% |
| Recurring financial income | 75 | €7 | €70 | +€63 | +900% |
| Financial charges | 65/66B | €1,651 | €1,374 | -€277 | -16.8% |
| Recurring financial charges | 65 | €1,651 | €1,374 | -€277 | -16.8% |
| Profit (loss) for the period before taxes | 9903 | €21,245 | -€4,332 | -€25,577 | |
| Income taxes | 67/77 | €6,335 | €150 | -€6,185 | -97.6% |
| Profit (loss) for the period | 9904 | €14,910 | -€4,482 | -€19,392 | |
| Profit (loss) for the period to be appropriated | 9905 | €14,910 | -€4,482 | -€19,392 |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 3 November 2026 via checked.be.