DHS GROWTH CAPITAL: what changed
DHS GROWTH CAPITAL
Largest movements
- Cash +€45,875
up €45,875 (+421%), from €10,905 to €56,779
mainly Net result for the year (+€21,548) and Other debts (+€19,078)
- Receivables within one year +€1,555
up €1,555 (+7.2%), from €21,470 to €23,025
- Profit (loss) carried forward +€21,548
up €21,548 (+138%), from €15,593 to €37,142
- Other debts +€19,078
up €19,078 (+768%), from €2,485 to €21,562
- Tax, wage and social debts +€7,222
up €7,222 (+63.2%), from €11,424 to €18,646
- Gross operating margin +€7,627
up €7,627 (+37.6%), from €20,312 to €27,939
- Taxes +€1,837
up €1,837 (+45.7%), from €4,020 to €5,856
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 | €32,675 | €80,104 | +€47,429 | +145% |
| Fixed assets | 21/28 | €200 | €200 | = | 0.0% |
| Financial fixed assets | 28 | €200 | €200 | = | 0.0% |
| Current assets | 29/58 | €32,475 | €79,904 | +€47,429 | +146% |
| Amounts receivable within one year | 40/41 | €21,470 | €23,025 | +€1,555 | +7.2% |
| Trade receivables | 40 | €21,470 | €23,025 | +€1,555 | +7.2% |
| Cash at bank and in hand | 54/58 | €10,905 | €56,779 | +€45,875 | +421% |
| Deferred charges and accrued income | 490/1 | €100 | €100 | = | 0.0% |
| Total equity and liabilities | 10/49 | €32,675 | €80,104 | +€47,429 | +145% |
| Equity | 10/15 | €18,093 | €39,642 | +€21,548 | +119% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €15,593 | €37,142 | +€21,548 | +138% |
| Amounts payable | 17/49 | €14,581 | €40,462 | +€25,881 | +177% |
| Amounts payable within one year | 42/48 | €14,581 | €40,462 | +€25,881 | +177% |
| Trade debts | 44 | €673 | €254 | -€419 | -62.2% |
| Suppliers | 440/4 | €673 | €254 | -€419 | -62.2% |
| Taxes, remuneration and social security | 45 | €11,424 | €18,646 | +€7,222 | +63.2% |
| Taxes | 450/3 | €11,424 | €18,646 | +€7,222 | +63.2% |
| Other amounts payable | 47/48 | €2,485 | €21,562 | +€19,078 | +768% |
| Other operating charges | 640/8 | €671 | €470 | -€202 | -30.0% |
| Gross operating margin | 9900 | €20,312 | €27,939 | +€7,627 | +37.6% |
| Operating profit (loss) | 9901 | €19,640 | €27,469 | +€7,829 | +39.9% |
| Financial charges | 65/66B | €27 | €65 | +€37 | +137% |
| Recurring financial charges | 65 | €27 | €65 | +€37 | +137% |
| Profit (loss) for the period before taxes | 9903 | €19,613 | €27,405 | +€7,792 | +39.7% |
| Income taxes | 67/77 | €4,020 | €5,856 | +€1,837 | +45.7% |
| Profit (loss) for the period | 9904 | €15,593 | €21,548 | +€5,955 | +38.2% |
| Profit (loss) for the period to be appropriated | 9905 | €15,593 | €21,548 | +€5,955 | +38.2% |
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 2 November 2026 via checked.be.