DM ORTHO: what changed
You see two financial years side by side: what moved most in the balance sheet and the result, why the result rose or fell and where the money went.
DM ORTHO
Largest movements
- Cash +€38,606
up €38,606 (+22.8%), from €169,498 to €208,104
mainly Net result for the year (+€62,348) and Provisions (+€54,256)
- Current investments -€24,684
down €24,684 (-100%), from €24,684 to €0
- Provisions +€54,256
new in 2025: €54,256
- Other debts -€41,340
down €41,340 (-64.7%), from €63,886 to €22,547
- Trade debts -€2,416
down €2,416 (-38.3%), from €6,313 to €3,897
- Gross operating margin +€100,405
up €100,405 (+103%), from €97,568 to €197,973
- Provisions +€54,256
new in 2025: €54,256
- Taxes +€24,064
up €24,064 (+253%), from €9,502 to €33,566
- Financial charges -€8,173
down €8,173 (-13.1%), from €62,496 to €54,323
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 | €224,236 | €237,039 | +€12,804 | +5.7% |
| Fixed assets | 21/28 | €7,049 | €5,430 | -€1,619 | -23.0% |
| Tangible fixed assets | 22/27 | €7,049 | €5,430 | -€1,619 | -23.0% |
| Plant, machinery and equipment | 23 | €2,498 | €1,226 | -€1,272 | -50.9% |
| Furniture and vehicles | 24 | €3,793 | €3,648 | -€145 | -3.8% |
| Other tangible fixed assets | 26 | €758 | €556 | -€202 | -26.7% |
| Current assets | 29/58 | €217,186 | €231,609 | +€14,423 | +6.6% |
| Amounts receivable within one year | 40/41 | €21,123 | €22,781 | +€1,657 | +7.8% |
| Other amounts receivable | 41 | €21,123 | €22,781 | +€1,657 | +7.8% |
| Current investments | 50/53 | €24,684 | €0 | -€24,684 | -100% |
| Cash at bank and in hand | 54/58 | €169,498 | €208,104 | +€38,606 | +22.8% |
| Deferred charges and accrued income | 490/1 | €1,881 | €724 | -€1,157 | -61.5% |
| Total equity and liabilities | 10/49 | €224,236 | €237,039 | +€12,804 | +5.7% |
| Equity | 10/15 | €154,036 | €154,036 | = | 0.0% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €135,436 | €135,436 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €133,576 | €133,576 | = | 0.0% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Provisions and deferred taxes | 16 | - | €54,256 | +€54,256 | |
| Provisions for liabilities and charges | 160/5 | - | €54,256 | +€54,256 | |
| Other liabilities and charges | 164/5 | - | €54,256 | +€54,256 | |
| Amounts payable | 17/49 | €70,199 | €28,747 | -€41,452 | -59.0% |
| Amounts payable within one year | 42/48 | €70,199 | €28,747 | -€41,452 | -59.0% |
| Trade debts | 44 | €6,313 | €3,897 | -€2,416 | -38.3% |
| Suppliers | 440/4 | €6,313 | €3,897 | -€2,416 | -38.3% |
| Taxes, remuneration and social security | 45 | €0 | €2,303 | +€2,303 | |
| Taxes | 450/3 | €0 | €2,303 | +€2,303 | |
| Other amounts payable | 47/48 | €63,886 | €22,547 | -€41,340 | -64.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,078 | €2,758 | +€680 | +32.7% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | - | €54,256 | +€54,256 | |
| Other operating charges | 640/8 | €485 | €501 | +€16 | +3.2% |
| Non-recurring operating charges | 66A | - | €64 | +€64 | |
| Gross operating margin | 9900 | €97,568 | €197,973 | +€100,405 | +103% |
| Operating profit (loss) | 9901 | €95,005 | €140,394 | +€45,389 | +47.8% |
| Financial income | 75/76B | €8,839 | €9,843 | +€1,004 | +11.4% |
| Recurring financial income | 75 | €8,839 | €9,843 | +€1,004 | +11.4% |
| Financial charges | 65/66B | €62,496 | €54,323 | -€8,173 | -13.1% |
| Recurring financial charges | 65 | €62,496 | €54,323 | -€8,173 | -13.1% |
| Profit (loss) for the period before taxes | 9903 | €41,348 | €95,914 | +€54,566 | +132% |
| Income taxes | 67/77 | €9,502 | €33,566 | +€24,064 | +253% |
| Profit (loss) for the period | 9904 | €31,846 | €62,348 | +€30,502 | +95.8% |
| Profit (loss) for the period to be appropriated | 9905 | €31,846 | €62,348 | +€30,502 | +95.8% |
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 1 November 2026 via checked.be.