Dorfer: 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.
Dorfer
Largest movements
No asset line moved by more than 1% of the balance sheet total.
No liability line moved by more than 1% of the balance sheet total.
- Gross operating margin -€8,221
down €8,221 (-83.2%), from €9,877 to €1,656
- Taxes -€2,597
down €2,597 (-90.1%), from €2,881 to €284
- Depreciation -€166
no longer reported in 2025 (was €166)
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 | €716,860 | €718,008 | +€1,148 | +0.2% |
| Fixed assets | 21/28 | €580,000 | €580,000 | = | 0.0% |
| Financial fixed assets | 28 | €580,000 | €580,000 | = | 0.0% |
| Current assets | 29/58 | €136,860 | €138,008 | +€1,148 | +0.8% |
| Amounts receivable within one year | 40/41 | €585 | €5,138 | +€4,553 | +779% |
| Trade receivables | 40 | - | €5,000 | +€5,000 | |
| Other amounts receivable | 41 | €585 | €138 | -€447 | -76.4% |
| Cash at bank and in hand | 54/58 | €136,178 | €132,870 | -€3,308 | -2.4% |
| Deferred charges and accrued income | 490/1 | €97 | - | -€97 | |
| Total equity and liabilities | 10/49 | €716,860 | €718,008 | +€1,148 | +0.2% |
| Equity | 10/15 | €715,977 | €716,737 | +€759 | +0.1% |
| Contributions | 10/11 | €590,000 | €590,000 | = | 0.0% |
| Reserves | 13 | €125,940 | €125,940 | = | 0.0% |
| Distributable reserves | 133 | €125,940 | €125,940 | = | 0.0% |
| Profit (loss) carried forward | 14 | €37 | €797 | +€759 | +2,044% |
| Amounts payable | 17/49 | €882 | €1,271 | +€389 | +44.0% |
| Amounts payable within one year | 42/48 | €495 | €971 | +€476 | +96.2% |
| Trade debts | 44 | €484 | €684 | +€200 | +41.3% |
| Suppliers | 440/4 | €484 | €684 | +€200 | +41.3% |
| Taxes, remuneration and social security | 45 | €11 | €287 | +€276 | +2,503% |
| Taxes | 450/3 | €11 | €287 | +€276 | +2,503% |
| Accrued charges and deferred income | 492/3 | €387 | €300 | -€88 | -22.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €166 | - | -€166 | |
| Other operating charges | 640/8 | €532 | €517 | -€16 | -2.9% |
| Gross operating margin | 9900 | €9,877 | €1,656 | -€8,221 | -83.2% |
| Operating profit (loss) | 9901 | €9,179 | €1,139 | -€8,040 | -87.6% |
| Financial charges | 65/66B | €123 | €95 | -€28 | -22.4% |
| Recurring financial charges | 65 | €123 | €95 | -€28 | -22.4% |
| Profit (loss) for the period before taxes | 9903 | €9,056 | €1,044 | -€8,012 | -88.5% |
| Income taxes | 67/77 | €2,881 | €284 | -€2,597 | -90.1% |
| Profit (loss) for the period | 9904 | €6,175 | €759 | -€5,416 | -87.7% |
| Profit (loss) for the period to be appropriated | 9905 | €6,175 | €759 | -€5,416 | -87.7% |
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 18 October 2026 via checked.be.