DIGITAL KINGDOM: what changed
Two financial 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.
DIGITAL KINGDOM
Largest movements
- Cash +€68,910
up €68,910 (+116%), from €59,517 to €128,427
mainly Other debts (+€162,702) and Net result for the year (+€46,088)
- Receivables within one year +€18,016
up €18,016 (+62.7%), from €28,730 to €46,745
of which Trade receivables: +€21,545
- Tangible fixed assets -€14,017
down €14,017 (-39.2%), from €35,753 to €21,736
of which Furniture and vehicles: -€12,838
- Other debts +€162,702
up €162,702 (+6,868%), from €2,369 to €165,071
- Profit (loss) carried forward -€116,700
no longer reported in 2025 (was €116,700)
- Tax, wage and social debts +€21,720
up €21,720 (+770%), from €2,823 to €24,543
of which Remuneration and social security: +€14,156
- Trade debts +€5,230
up €5,230 (+5,740%), from €91 to €5,322
- Gross operating margin +€51,027
up €51,027 (+235%), from €21,737 to €72,765
- Taxes +€8,825
up €8,825 (+272%), from €3,241 to €12,066
- Depreciation +€7,691
up €7,691 (+122%), from €6,326 to €14,017
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.
Derived cash bridge
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 | €124,983 | €197,935 | +€72,953 | +58.4% |
| Fixed assets | 21/28 | €35,753 | €21,736 | -€14,017 | -39.2% |
| Tangible fixed assets | 22/27 | €35,753 | €21,736 | -€14,017 | -39.2% |
| Plant, machinery and equipment | 23 | €2,567 | €1,388 | -€1,179 | -45.9% |
| Furniture and vehicles | 24 | €33,186 | €20,348 | -€12,838 | -38.7% |
| Current assets | 29/58 | €89,230 | €176,199 | +€86,969 | +97.5% |
| Amounts receivable within one year | 40/41 | €28,730 | €46,745 | +€18,016 | +62.7% |
| Trade receivables | 40 | - | €21,545 | +€21,545 | |
| Other amounts receivable | 41 | €28,730 | €25,200 | -€3,529 | -12.3% |
| Cash at bank and in hand | 54/58 | €59,517 | €128,427 | +€68,910 | +116% |
| Deferred charges and accrued income | 490/1 | €984 | €1,027 | +€43 | +4.4% |
| Total equity and liabilities | 10/49 | €124,983 | €197,935 | +€72,953 | +58.4% |
| Equity | 10/15 | €119,700 | €3,000 | -€116,700 | -97.5% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €116,700 | - | -€116,700 | |
| Amounts payable | 17/49 | €5,283 | €194,935 | +€189,653 | +3,590% |
| Amounts payable within one year | 42/48 | €5,283 | €194,935 | +€189,653 | +3,590% |
| Trade debts | 44 | €91 | €5,322 | +€5,230 | +5,740% |
| Suppliers | 440/4 | €91 | €5,322 | +€5,230 | +5,740% |
| Taxes, remuneration and social security | 45 | €2,823 | €24,543 | +€21,720 | +770% |
| Taxes | 450/3 | €2,823 | €10,387 | +€7,564 | +268% |
| Remuneration and social security | 454/9 | - | €14,156 | +€14,156 | |
| Other amounts payable | 47/48 | €2,369 | €165,071 | +€162,702 | +6,868% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €6,326 | €14,017 | +€7,691 | +122% |
| Other operating charges | 640/8 | €387 | €502 | +€115 | +29.7% |
| Gross operating margin | 9900 | €21,737 | €72,765 | +€51,027 | +235% |
| Operating profit (loss) | 9901 | €15,024 | €58,246 | +€43,222 | +288% |
| Financial charges | 65/66B | €165 | €91 | -€73 | -44.4% |
| Recurring financial charges | 65 | €165 | €91 | -€73 | -44.4% |
| Profit (loss) for the period before taxes | 9903 | €14,859 | €58,154 | +€43,295 | +291% |
| Income taxes | 67/77 | €3,241 | €12,066 | +€8,825 | +272% |
| Profit (loss) for the period | 9904 | €11,618 | €46,088 | +€34,470 | +297% |
| Profit (loss) for the period to be appropriated | 9905 | €11,618 | €46,088 | +€34,470 | +297% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 18 October 2026 via checked.be.