DR.DE BEULE D.: what changed
DR.DE BEULE D.
Largest movements
- Cash +€125,569
up €125,569 (+21.6%), from €582,233 to €707,802
mainly Net result for the year (+€119,464) and Depreciation (+€26,219)
- Tangible fixed assets -€24,787
down €24,787 (-52.4%), from €47,278 to €22,491
of which Furniture and vehicles: -€22,742
- Receivables within one year +€10,560
up €10,560 (+20.7%), from €51,045 to €61,605
of which Trade receivables: +€9,353
- Reserves +€119,464
up €119,464 (+18.9%), from €632,513 to €751,977
- Tax, wage and social debts -€12,240
down €12,240 (-71.9%), from €17,013 to €4,773
- Gross operating margin -€18,654
down €18,654 (-8.7%), from €214,451 to €195,797
- Depreciation -€16,759
down €16,759 (-39.0%), from €42,979 to €26,219
- Taxes -€3,349
down €3,349 (-6.4%), from €52,142 to €48,793
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 | €681,122 | €792,556 | +€111,434 | +16.4% |
| Fixed assets | 21/28 | €47,278 | €22,491 | -€24,787 | -52.4% |
| Tangible fixed assets | 22/27 | €47,278 | €22,491 | -€24,787 | -52.4% |
| Land and buildings | 22 | €7,310 | €4,594 | -€2,716 | -37.2% |
| Plant, machinery and equipment | 23 | €3,047 | €3,719 | +€672 | +22.0% |
| Furniture and vehicles | 24 | €36,921 | €14,178 | -€22,742 | -61.6% |
| Current assets | 29/58 | €633,844 | €770,065 | +€136,221 | +21.5% |
| Amounts receivable within one year | 40/41 | €51,045 | €61,605 | +€10,560 | +20.7% |
| Trade receivables | 40 | €51,045 | €60,398 | +€9,353 | +18.3% |
| Other amounts receivable | 41 | - | €1,207 | +€1,207 | |
| Cash at bank and in hand | 54/58 | €582,233 | €707,802 | +€125,569 | +21.6% |
| Deferred charges and accrued income | 490/1 | €565 | €658 | +€93 | +16.5% |
| Total equity and liabilities | 10/49 | €681,122 | €792,556 | +€111,434 | +16.4% |
| Equity | 10/15 | €651,113 | €770,577 | +€119,464 | +18.3% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €632,513 | €751,977 | +€119,464 | +18.9% |
| Distributable reserves | 133 | €632,513 | €751,977 | +€119,464 | +18.9% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €30,010 | €21,979 | -€8,030 | -26.8% |
| Amounts payable within one year | 42/48 | €30,010 | €21,979 | -€8,030 | -26.8% |
| Current portion of amounts payable after more than one year | 42 | €0 | - | = | |
| Trade debts | 44 | €644 | €1,369 | +€725 | +113% |
| Suppliers | 440/4 | €644 | €1,369 | +€725 | +113% |
| Taxes, remuneration and social security | 45 | €17,013 | €4,773 | -€12,240 | -71.9% |
| Taxes | 450/3 | €17,013 | €4,773 | -€12,240 | -71.9% |
| Other amounts payable | 47/48 | €12,353 | €15,837 | +€3,484 | +28.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €42,979 | €26,219 | -€16,759 | -39.0% |
| Other operating charges | 640/8 | €792 | €866 | +€74 | +9.3% |
| Gross operating margin | 9900 | €214,451 | €195,797 | -€18,654 | -8.7% |
| Operating profit (loss) | 9901 | €170,681 | €168,712 | -€1,968 | -1.2% |
| Financial income | 75/76B | €3 | €0 | -€3 | -100% |
| Recurring financial income | 75 | €3 | €0 | -€3 | -100% |
| Financial charges | 65/66B | €313 | €455 | +€142 | +45.2% |
| Recurring financial charges | 65 | €313 | €455 | +€142 | +45.2% |
| Profit (loss) for the period before taxes | 9903 | €170,370 | €168,258 | -€2,113 | -1.2% |
| Income taxes | 67/77 | €52,142 | €48,793 | -€3,349 | -6.4% |
| Profit (loss) for the period | 9904 | €118,228 | €119,464 | +€1,236 | +1.0% |
| Profit (loss) for the period to be appropriated | 9905 | €118,228 | €119,464 | +€1,236 | +1.0% |
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 7 November 2026 via checked.be.