DOCTEUR D'ATRIA Michaël: what changed
DOCTEUR D'ATRIA Michaël
Largest movements
- Cash +€102,312
up €102,312 (+146%), from €70,106 to €172,418
mainly Net result for the year (+€177,972) and Other debts (+€58,435)
- Deferred charges and accrued income +€22,179
up €22,179 (+24.9%), from €89,170 to €111,349
- Other debts +€58,435
up €58,435 (+2,682%), from €2,179 to €60,614
- Tax, wage and social debts +€37,501
up €37,501 (+111%), from €33,757 to €71,258
of which Taxes: +€40,501
- Profit (loss) carried forward +€27,972
up €27,972 (+22.9%), from €121,916 to €149,888
- Gross operating margin +€91,050
up €91,050 (+63.5%), from €143,460 to €234,510
- Taxes +€23,121
up €23,121 (+73.9%), from €31,300 to €54,421
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 | €160,437 | €284,262 | +€123,824 | +77.2% |
| Fixed assets | 21/28 | €1,162 | €495 | -€667 | -57.4% |
| Tangible fixed assets | 22/27 | €1,162 | €495 | -€667 | -57.4% |
| Furniture and vehicles | 24 | €1,162 | €495 | -€667 | -57.4% |
| Current assets | 29/58 | €159,276 | €283,767 | +€124,491 | +78.2% |
| Cash at bank and in hand | 54/58 | €70,106 | €172,418 | +€102,312 | +146% |
| Deferred charges and accrued income | 490/1 | €89,170 | €111,349 | +€22,179 | +24.9% |
| Total equity and liabilities | 10/49 | €160,437 | €284,262 | +€123,824 | +77.2% |
| Equity | 10/15 | €124,416 | €152,388 | +€27,972 | +22.5% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €121,916 | €149,888 | +€27,972 | +22.9% |
| Amounts payable | 17/49 | €36,022 | €131,874 | +€95,852 | +266% |
| Amounts payable within one year | 42/48 | €36,022 | €131,874 | +€95,852 | +266% |
| Trade debts | 44 | €86 | €2 | -€84 | -97.4% |
| Suppliers | 440/4 | €86 | €2 | -€84 | -97.4% |
| Taxes, remuneration and social security | 45 | €33,757 | €71,258 | +€37,501 | +111% |
| Taxes | 450/3 | €30,757 | €71,258 | +€40,501 | +132% |
| Remuneration and social security | 454/9 | €3,000 | - | -€3,000 | |
| Other amounts payable | 47/48 | €2,179 | €60,614 | +€58,435 | +2,682% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €667 | €667 | = | 0.0% |
| Other operating charges | 640/8 | €1,152 | €295 | -€857 | -74.4% |
| Gross operating margin | 9900 | €143,460 | €234,510 | +€91,050 | +63.5% |
| Operating profit (loss) | 9901 | €141,641 | €233,548 | +€91,907 | +64.9% |
| Financial income | 75/76B | €145 | €729 | +€584 | +404% |
| Recurring financial income | 75 | €145 | €729 | +€584 | +404% |
| Financial charges | 65/66B | €2,253 | €1,883 | -€369 | -16.4% |
| Recurring financial charges | 65 | €2,253 | €1,883 | -€369 | -16.4% |
| Profit (loss) for the period before taxes | 9903 | €139,533 | €232,394 | +€92,861 | +66.6% |
| Income taxes | 67/77 | €31,300 | €54,421 | +€23,121 | +73.9% |
| Profit (loss) for the period | 9904 | €108,233 | €177,972 | +€69,740 | +64.4% |
| Profit (loss) for the period to be appropriated | 9905 | €108,233 | €177,972 | +€69,740 | +64.4% |
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 6 November 2026 via checked.be.