DOSIN GILLES: what changed
DOSIN GILLES
Largest movements
- Cash +€80,182
up €80,182 (+94.3%), from €84,984 to €165,166
mainly Other debts (+€190,144) and Net result for the year (+€65,822)
- Tangible fixed assets +€14,519
up €14,519 (+75.2%), from €19,295 to €33,814
of which Furniture and vehicles: +€16,438
- Receivables within one year +€9,523
up €9,523 (+1,065%), from €894 to €10,417
- Deferred charges and accrued income -€4,405
down €4,405 (-8.0%), from €55,405 to €51,000
- Other debts +€190,144
up €190,144 (+577%), from €32,942 to €223,087
- Profit (loss) carried forward -€116,732
no longer reported in 2025 (was €116,732)
- Tax, wage and social debts +€27,729
up €27,729 (+3,968%), from €699 to €28,428
- Gross operating margin +€28,270
up €28,270 (+22.3%), from €126,662 to €154,933
- Financial charges +€25,290
up €25,290 (+62.7%), from €40,322 to €65,612
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 | €160,579 | €260,398 | +€99,819 | +62.2% |
| Fixed assets | 21/28 | €19,295 | €33,814 | +€14,519 | +75.2% |
| Tangible fixed assets | 22/27 | €19,295 | €33,814 | +€14,519 | +75.2% |
| Plant, machinery and equipment | 23 | €15,062 | €13,144 | -€1,918 | -12.7% |
| Furniture and vehicles | 24 | €4,233 | €20,670 | +€16,438 | +388% |
| Current assets | 29/58 | €141,284 | €226,583 | +€85,300 | +60.4% |
| Amounts receivable within one year | 40/41 | €894 | €10,417 | +€9,523 | +1,065% |
| Other amounts receivable | 41 | €894 | €10,417 | +€9,523 | +1,065% |
| Cash at bank and in hand | 54/58 | €84,984 | €165,166 | +€80,182 | +94.3% |
| Deferred charges and accrued income | 490/1 | €55,405 | €51,000 | -€4,405 | -8.0% |
| Total equity and liabilities | 10/49 | €160,579 | €260,398 | +€99,819 | +62.2% |
| Equity | 10/15 | €121,732 | €5,000 | -€116,732 | -95.9% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €116,732 | - | -€116,732 | |
| Amounts payable | 17/49 | €38,847 | €255,398 | +€216,551 | +557% |
| Amounts payable within one year | 42/48 | €38,847 | €255,398 | +€216,551 | +557% |
| Trade debts | 44 | €5,206 | €3,883 | -€1,323 | -25.4% |
| Suppliers | 440/4 | €5,206 | €3,883 | -€1,323 | -25.4% |
| Taxes, remuneration and social security | 45 | €699 | €28,428 | +€27,729 | +3,968% |
| Taxes | 450/3 | €699 | €28,428 | +€27,729 | +3,968% |
| Other amounts payable | 47/48 | €32,942 | €223,087 | +€190,144 | +577% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,047 | €3,789 | +€742 | +24.4% |
| Other operating charges | 640/8 | €198 | €126 | -€72 | -36.2% |
| Gross operating margin | 9900 | €126,662 | €154,933 | +€28,270 | +22.3% |
| Operating profit (loss) | 9901 | €123,417 | €151,017 | +€27,600 | +22.4% |
| Financial charges | 65/66B | €40,322 | €65,612 | +€25,290 | +62.7% |
| Recurring financial charges | 65 | €40,322 | €65,612 | +€25,290 | +62.7% |
| Profit (loss) for the period before taxes | 9903 | €83,095 | €85,405 | +€2,309 | +2.8% |
| Income taxes | 67/77 | €19,106 | €19,583 | +€477 | +2.5% |
| Profit (loss) for the period | 9904 | €63,989 | €65,822 | +€1,832 | +2.9% |
| Profit (loss) for the period to be appropriated | 9905 | €63,989 | €65,822 | +€1,832 | +2.9% |
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 2 November 2026 via checked.be.