Dokter Aelterman: what changed
Dokter Aelterman
Largest movements
- Current investments -€84,095
down €84,095 (-7.8%), from €1.1m to €1.0m
- Cash +€21,845
up €21,845 (+22.2%), from €98,411 to €120,256
mainly Net result for the year (+€138,872) and Current investments (+€84,095)
- Reserves +€138,872
up €138,872 (+12.3%), from €1.1m to €1.3m
of which Distributable reserves: +€161,581
- Tax, wage and social debts -€109,072
no longer reported in 2025 (was €109,072)
- Other debts -€103,198
down €103,198 (-51.4%), from €200,834 to €97,636
- Financial charges +€161,297
up €161,297 (+18,381%), from €878 to €162,174
- Financial income +€35,024
up €35,024 (+126%), from €27,773 to €62,798
- Gross operating margin +€18,969
up €18,969 (+5.8%), from €328,458 to €347,426
- Taxes -€8,647
down €8,647 (-7.5%), from €114,993 to €106,347
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 | €1,522,122 | €1,442,825 | -€79,297 | -5.2% |
| Fixed assets | 21/28 | €14,657 | €9,905 | -€4,752 | -32.4% |
| Tangible fixed assets | 22/27 | €14,613 | €9,861 | -€4,752 | -32.5% |
| Furniture and vehicles | 24 | €11,859 | €9,861 | -€1,998 | -16.8% |
| Other tangible fixed assets | 26 | €2,754 | - | -€2,754 | |
| Financial fixed assets | 28 | €44 | €44 | = | 0.0% |
| Current assets | 29/58 | €1,507,465 | €1,432,921 | -€74,545 | -4.9% |
| Amounts receivable within one year | 40/41 | €324,959 | €312,665 | -€12,295 | -3.8% |
| Trade receivables | 40 | €199,298 | €239,835 | +€40,538 | +20.3% |
| Other amounts receivable | 41 | €125,662 | €72,829 | -€52,832 | -42.0% |
| Current investments | 50/53 | €1,084,095 | €1,000,000 | -€84,095 | -7.8% |
| Cash at bank and in hand | 54/58 | €98,411 | €120,256 | +€21,845 | +22.2% |
| Total equity and liabilities | 10/49 | €1,522,122 | €1,442,825 | -€79,297 | -5.2% |
| Equity | 10/15 | €1,129,173 | €1,268,045 | +€138,872 | +12.3% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Reserves | 13 | €1,127,173 | €1,266,045 | +€138,872 | +12.3% |
| Non-distributable reserves | 130/1 | €22,709 | - | -€22,709 | |
| Reserves not available under the articles | 1311 | €22,709 | - | -€22,709 | |
| Distributable reserves | 133 | €1,104,464 | €1,266,045 | +€161,581 | +14.6% |
| Amounts payable | 17/49 | €392,949 | €174,780 | -€218,169 | -55.5% |
| Amounts payable within one year | 42/48 | €383,088 | €164,919 | -€218,169 | -57.0% |
| Trade debts | 44 | €73,182 | €67,283 | -€5,899 | -8.1% |
| Suppliers | 440/4 | €73,182 | €67,283 | -€5,899 | -8.1% |
| Taxes, remuneration and social security | 45 | €109,072 | - | -€109,072 | |
| Taxes | 450/3 | €109,072 | - | -€109,072 | |
| Other amounts payable | 47/48 | €200,834 | €97,636 | -€103,198 | -51.4% |
| Accrued charges and deferred income | 492/3 | €9,861 | €9,861 | = | 0.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,337 | €1,998 | -€1,338 | -40.1% |
| Other operating charges | 640/8 | €942 | €833 | -€109 | -11.6% |
| Gross operating margin | 9900 | €328,458 | €347,426 | +€18,969 | +5.8% |
| Operating profit (loss) | 9901 | €324,179 | €344,595 | +€20,416 | +6.3% |
| Financial income | 75/76B | €27,773 | €62,798 | +€35,024 | +126% |
| Recurring financial income | 75 | €27,773 | €62,798 | +€35,024 | +126% |
| Financial charges | 65/66B | €878 | €162,174 | +€161,297 | +18,381% |
| Recurring financial charges | 65 | €878 | €162,174 | +€161,297 | +18,381% |
| Profit (loss) for the period before taxes | 9903 | €351,075 | €245,218 | -€105,856 | -30.2% |
| Income taxes | 67/77 | €114,993 | €106,347 | -€8,647 | -7.5% |
| Profit (loss) for the period | 9904 | €236,082 | €138,872 | -€97,210 | -41.2% |
| Profit (loss) for the period to be appropriated | 9905 | €236,082 | €138,872 | -€97,210 | -41.2% |
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 1 November 2026 via checked.be.