Dimitri PATERNOSTRE: what changed
Dimitri PATERNOSTRE
Largest movements
- Current investments -€49,000
no longer reported in 2026 (was €49,000)
- Cash +€40,094
up €40,094 (+51.1%), from €78,461 to €118,555
mainly Net result for the year (+€71,703) and Current investments (+€49,000)
- Receivables within one year +€22,818
up €22,818 (+47.1%), from €48,476 to €71,294
of which Trade receivables: +€23,412
- Deferred charges and accrued income +€3,256
up €3,256 (+170%), from €1,914 to €5,170
- Provisions +€26,918
up €26,918 (+53.8%), from €50,058 to €76,976
- Debts after one year -€12,611
down €12,611 (-44.0%), from €28,646 to €16,035
- Other debts +€6,880
up €6,880 (+11.4%), from €60,361 to €67,241
- Reserves -€4,634
down €4,634 (-8.4%), from €55,237 to €50,603
- Tax, wage and social debts -€3,528
down €3,528 (-19.4%), from €18,229 to €14,701
- Provisions +€21,200
up €21,200 (+371%), from €5,717 to €26,917
- Depreciation -€9,079
down €9,079 (-73.0%), from €12,436 to €3,357
- Gross operating margin +€5,229
up €5,229 (+3.0%), from €174,042 to €179,271
- Taxes +€3,079
up €3,079 (+11.6%), from €26,643 to €29,722
Change in the result, 2025 to 2026
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 2025 and 2026 balance sheets and the 2026 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 | 2025 | 2026 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €246,823 | €261,100 | +€14,277 | +5.8% |
| Fixed assets | 21/28 | €8,972 | €6,081 | -€2,891 | -32.2% |
| Intangible fixed assets | 21 | €1,525 | - | -€1,525 | |
| Tangible fixed assets | 22/27 | €5,947 | €4,581 | -€1,366 | -23.0% |
| Furniture and vehicles | 24 | €4,324 | €3,369 | -€955 | -22.1% |
| Other tangible fixed assets | 26 | €1,623 | €1,212 | -€411 | -25.3% |
| Financial fixed assets | 28 | €1,500 | €1,500 | = | 0.0% |
| Current assets | 29/58 | €237,851 | €255,019 | +€17,168 | +7.2% |
| Amounts receivable after more than one year | 29 | €60,000 | €60,000 | = | 0.0% |
| Other amounts receivable | 291 | €60,000 | €60,000 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €48,476 | €71,294 | +€22,818 | +47.1% |
| Trade receivables | 40 | €44,348 | €67,760 | +€23,412 | +52.8% |
| Other amounts receivable | 41 | €4,128 | €3,534 | -€594 | -14.4% |
| Current investments | 50/53 | €49,000 | - | -€49,000 | |
| Cash at bank and in hand | 54/58 | €78,461 | €118,555 | +€40,094 | +51.1% |
| Deferred charges and accrued income | 490/1 | €1,914 | €5,170 | +€3,256 | +170% |
| Total equity and liabilities | 10/49 | €246,823 | €261,100 | +€14,277 | +5.8% |
| Equity | 10/15 | €75,697 | €71,063 | -€4,634 | -6.1% |
| Contributions | 10/11 | €20,460 | €20,460 | = | 0.0% |
| Reserves | 13 | €55,237 | €50,603 | -€4,634 | -8.4% |
| Distributable reserves | 133 | €55,237 | €50,603 | -€4,634 | -8.4% |
| Provisions and deferred taxes | 16 | €50,058 | €76,976 | +€26,918 | +53.8% |
| Provisions for liabilities and charges | 160/5 | €50,058 | €76,976 | +€26,918 | +53.8% |
| Other liabilities and charges | 164/5 | €50,058 | €76,976 | +€26,918 | +53.8% |
| Amounts payable | 17/49 | €121,068 | €113,061 | -€8,007 | -6.6% |
| Amounts payable after more than one year | 17 | €28,646 | €16,035 | -€12,611 | -44.0% |
| Financial debts | 170/4 | €28,646 | €16,035 | -€12,611 | -44.0% |
| Amounts payable within one year | 42/48 | €92,422 | €97,026 | +€4,604 | +5.0% |
| Current portion of amounts payable after more than one year | 42 | €12,421 | €12,611 | +€190 | +1.5% |
| Trade debts | 44 | €1,411 | €2,473 | +€1,062 | +75.3% |
| Suppliers | 440/4 | €1,411 | €2,473 | +€1,062 | +75.3% |
| Taxes, remuneration and social security | 45 | €18,229 | €14,701 | -€3,528 | -19.4% |
| Taxes | 450/3 | €18,229 | €14,701 | -€3,528 | -19.4% |
| Other amounts payable | 47/48 | €60,361 | €67,241 | +€6,880 | +11.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €12,436 | €3,357 | -€9,079 | -73.0% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | €5,717 | €26,917 | +€21,200 | +371% |
| Other operating charges | 640/8 | €729 | €1,742 | +€1,013 | +139% |
| Gross operating margin | 9900 | €174,042 | €179,271 | +€5,229 | +3.0% |
| Operating profit (loss) | 9901 | €155,160 | €147,255 | -€7,905 | -5.1% |
| Financial income | 75/76B | €5,587 | €4,223 | -€1,364 | -24.4% |
| Recurring financial income | 75 | €5,587 | €4,223 | -€1,364 | -24.4% |
| Financial charges | 65/66B | €48,796 | €50,053 | +€1,257 | +2.6% |
| Recurring financial charges | 65 | €48,796 | €50,053 | +€1,257 | +2.6% |
| Profit (loss) for the period before taxes | 9903 | €111,951 | €101,425 | -€10,526 | -9.4% |
| Income taxes | 67/77 | €26,643 | €29,722 | +€3,079 | +11.6% |
| Profit (loss) for the period | 9904 | €85,308 | €71,703 | -€13,605 | -15.9% |
| Profit (loss) for the period to be appropriated | 9905 | €85,308 | €71,703 | -€13,605 | -15.9% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 March 2025 and 31 March 2026. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.