Dr K De Vusser: what changed
Dr K De Vusser
Largest movements
- Cash +€58,536
up €58,536 (+250%), from €23,406 to €81,942
mainly Net result for the year (+€77,086) and Depreciation (+€5,278)
- Tangible fixed assets +€16,695
new in 2025: €16,695
- Receivables within one year +€3,986
up €3,986 (+22.4%), from €17,795 to €21,780
of which Other amounts receivable: +€8,650
- Profit (loss) carried forward +€77,086
new in 2025: €77,086
- Trade debts +€4,093
up €4,093 (+139%), from €2,948 to €7,040
- Other debts -€1,987
down €1,987 (-78.3%), from €2,538 to €551
- Gross operating margin +€74,284
up €74,284 (+233%), from €31,839 to €106,123
- Taxes +€12,457
up €12,457 (+135%), from €9,256 to €21,712
- Depreciation +€5,278
new in 2025: €5,278
- Other operating charges +€1,609
up €1,609 (+228%), from €706 to €2,315
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 | €41,201 | €120,854 | +€79,653 | +193% |
| Fixed assets | 21/28 | - | €16,695 | +€16,695 | |
| Tangible fixed assets | 22/27 | - | €16,695 | +€16,695 | |
| Furniture and vehicles | 24 | - | €16,695 | +€16,695 | |
| Current assets | 29/58 | €41,201 | €104,159 | +€62,959 | +153% |
| Amounts receivable within one year | 40/41 | €17,795 | €21,780 | +€3,986 | +22.4% |
| Trade receivables | 40 | €17,795 | €13,130 | -€4,665 | -26.2% |
| Other amounts receivable | 41 | - | €8,650 | +€8,650 | |
| Cash at bank and in hand | 54/58 | €23,406 | €81,942 | +€58,536 | +250% |
| Deferred charges and accrued income | 490/1 | - | €437 | +€437 | |
| Total equity and liabilities | 10/49 | €41,201 | €120,854 | +€79,653 | +193% |
| Equity | 10/15 | €26,209 | €103,295 | +€77,086 | +294% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €21,209 | €21,209 | = | 0.0% |
| Distributable reserves | 133 | €21,209 | €21,209 | = | 0.0% |
| Profit (loss) carried forward | 14 | - | €77,086 | +€77,086 | |
| Amounts payable | 17/49 | €14,991 | €17,559 | +€2,568 | +17.1% |
| Amounts payable within one year | 42/48 | €14,991 | €17,559 | +€2,568 | +17.1% |
| Trade debts | 44 | €2,948 | €7,040 | +€4,093 | +139% |
| Suppliers | 440/4 | €2,948 | €7,040 | +€4,093 | +139% |
| Taxes, remuneration and social security | 45 | €9,506 | €9,968 | +€462 | +4.9% |
| Taxes | 450/3 | €9,506 | €9,968 | +€462 | +4.9% |
| Other amounts payable | 47/48 | €2,538 | €551 | -€1,987 | -78.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €5,278 | +€5,278 | |
| Other operating charges | 640/8 | €706 | €2,315 | +€1,609 | +228% |
| Gross operating margin | 9900 | €31,839 | €106,123 | +€74,284 | +233% |
| Operating profit (loss) | 9901 | €31,133 | €98,530 | +€67,396 | +216% |
| Financial income | 75/76B | €299 | €388 | +€89 | +29.8% |
| Recurring financial income | 75 | €299 | €388 | +€89 | +29.8% |
| Financial charges | 65/66B | €134 | €120 | -€14 | -10.7% |
| Recurring financial charges | 65 | €134 | €120 | -€14 | -10.7% |
| Profit (loss) for the period before taxes | 9903 | €31,298 | €98,798 | +€67,500 | +216% |
| Income taxes | 67/77 | €9,256 | €21,712 | +€12,457 | +135% |
| Profit (loss) for the period | 9904 | €22,042 | €77,086 | +€55,043 | +250% |
| Profit (loss) for the period to be appropriated | 9905 | €22,042 | €77,086 | +€55,043 | +250% |
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 6 November 2026 via checked.be.