Dr. Jozefien Roose: what changed
Dr. Jozefien Roose
Largest movements
- Cash +€140,230
up €140,230 (+119%), from €117,720 to €257,950
mainly Net result for the year (+€129,520) and Tax, wage and social debts (+€19,294)
- Receivables within one year +€3,970
up €3,970 (+37.2%), from €10,658 to €14,628
of which Other amounts receivable: +€2,494
- Reserves +€129,520
up €129,520 (+125%), from €103,939 to €233,459
- Tax, wage and social debts +€19,294
up €19,294 (+135%), from €14,244 to €33,538
of which Remuneration and social security: +€29,607
- Other debts -€4,975
down €4,975 (-88.3%), from €5,633 to €658
- Gross operating margin +€82,102
up €82,102 (+95.1%), from €86,344 to €168,446
- Taxes +€19,830
up €19,830 (+115%), from €17,260 to €37,089
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 | €129,137 | €275,782 | +€146,645 | +114% |
| Fixed assets | 21/28 | €610 | €3,187 | +€2,577 | +422% |
| Tangible fixed assets | 22/27 | €610 | €3,187 | +€2,577 | +422% |
| Plant, machinery and equipment | 23 | €610 | €307 | -€303 | -49.7% |
| Furniture and vehicles | 24 | - | €2,880 | +€2,880 | |
| Current assets | 29/58 | €128,527 | €272,594 | +€144,067 | +112% |
| Amounts receivable within one year | 40/41 | €10,658 | €14,628 | +€3,970 | +37.2% |
| Trade receivables | 40 | - | €1,476 | +€1,476 | |
| Other amounts receivable | 41 | €10,658 | €13,152 | +€2,494 | +23.4% |
| Cash at bank and in hand | 54/58 | €117,720 | €257,950 | +€140,230 | +119% |
| Deferred charges and accrued income | 490/1 | €149 | €17 | -€132 | -88.6% |
| Total equity and liabilities | 10/49 | €129,137 | €275,782 | +€146,645 | +114% |
| Equity | 10/15 | €108,939 | €238,459 | +€129,520 | +119% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €103,939 | €233,459 | +€129,520 | +125% |
| Distributable reserves | 133 | €103,939 | €233,459 | +€129,520 | +125% |
| Amounts payable | 17/49 | €20,198 | €37,323 | +€17,125 | +84.8% |
| Amounts payable within one year | 42/48 | €19,877 | €36,942 | +€17,065 | +85.9% |
| Trade debts | 44 | - | €2,747 | +€2,747 | |
| Suppliers | 440/4 | - | €2,747 | +€2,747 | |
| Taxes, remuneration and social security | 45 | €14,244 | €33,538 | +€19,294 | +135% |
| Taxes | 450/3 | €12,111 | €1,797 | -€10,314 | -85.2% |
| Remuneration and social security | 454/9 | €2,133 | €31,740 | +€29,607 | +1,388% |
| Other amounts payable | 47/48 | €5,633 | €658 | -€4,975 | -88.3% |
| Accrued charges and deferred income | 492/3 | €321 | €380 | +€59 | +18.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €299 | €977 | +€678 | +227% |
| Other operating charges | 640/8 | €190 | €630 | +€440 | +232% |
| Gross operating margin | 9900 | €86,344 | €168,446 | +€82,102 | +95.1% |
| Operating profit (loss) | 9901 | €85,855 | €166,839 | +€80,984 | +94.3% |
| Financial income | 75/76B | - | €46 | +€46 | |
| Recurring financial income | 75 | - | €46 | +€46 | |
| Financial charges | 65/66B | €278 | €276 | -€2 | -0.7% |
| Recurring financial charges | 65 | €278 | €276 | -€2 | -0.7% |
| Profit (loss) for the period before taxes | 9903 | €85,578 | €166,609 | +€81,031 | +94.7% |
| Income taxes | 67/77 | €17,260 | €37,089 | +€19,830 | +115% |
| Profit (loss) for the period | 9904 | €68,318 | €129,520 | +€61,202 | +89.6% |
| Profit (loss) for the period to be appropriated | 9905 | €68,318 | €129,520 | +€61,202 | +89.6% |
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 8 November 2026 via checked.be.