Dr. Kevin Hendrickx: what changed
Dr. Kevin Hendrickx
Largest movements
- Cash +€44,664
up €44,664 (+66.0%), from €67,632 to €112,296
mainly Net result for the year (+€45,090) and Depreciation (+€12,879)
- Tangible fixed assets -€11,723
down €11,723 (-29.5%), from €39,762 to €28,039
of which Leasing and similar rights: -€10,076
- Receivables within one year +€2,954
up €2,954 (+42.5%), from €6,950 to €9,904
of which Trade receivables: +€4,030
- Reserves +€44,257
up €44,257 (+55.3%), from €79,969 to €124,226
- Debts after one year -€10,430
down €10,430 (-49.1%), from €21,240 to €10,810
- Trade debts +€2,985
up €2,985 (+577%), from €518 to €3,502
- Gross operating margin +€11,415
up €11,415 (+18.2%), from €62,594 to €74,009
- Financial charges -€2,676
down €2,676 (-71.3%), from €3,750 to €1,075
- Other operating charges +€2,433
up €2,433 (+318%), from €765 to €3,198
- Taxes +€1,922
up €1,922 (+19.4%), from €9,926 to €11,848
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 | €116,258 | €153,317 | +€37,059 | +31.9% |
| Fixed assets | 21/28 | €39,762 | €28,039 | -€11,723 | -29.5% |
| Tangible fixed assets | 22/27 | €39,762 | €28,039 | -€11,723 | -29.5% |
| Plant, machinery and equipment | 23 | €5,348 | €4,341 | -€1,007 | -18.8% |
| Furniture and vehicles | 24 | €4,102 | €3,463 | -€640 | -15.6% |
| Leasing and similar rights | 25 | €30,311 | €20,235 | -€10,076 | -33.2% |
| Current assets | 29/58 | €76,495 | €125,277 | +€48,782 | +63.8% |
| Amounts receivable within one year | 40/41 | €6,950 | €9,904 | +€2,954 | +42.5% |
| Trade receivables | 40 | €2,150 | €6,180 | +€4,030 | +187% |
| Other amounts receivable | 41 | €4,799 | €3,724 | -€1,076 | -22.4% |
| Cash at bank and in hand | 54/58 | €67,632 | €112,296 | +€44,664 | +66.0% |
| Deferred charges and accrued income | 490/1 | €1,914 | €3,077 | +€1,164 | +60.8% |
| Total equity and liabilities | 10/49 | €116,258 | €153,317 | +€37,059 | +31.9% |
| Equity | 10/15 | €82,469 | €126,726 | +€44,257 | +53.7% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Reserves | 13 | €79,969 | €124,226 | +€44,257 | +55.3% |
| Distributable reserves | 133 | €79,969 | €124,226 | +€44,257 | +55.3% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €33,788 | €26,590 | -€7,198 | -21.3% |
| Amounts payable after more than one year | 17 | €21,240 | €10,810 | -€10,430 | -49.1% |
| Financial debts | 170/4 | €21,240 | €10,810 | -€10,430 | -49.1% |
| Amounts payable within one year | 42/48 | €11,677 | €15,780 | +€4,104 | +35.1% |
| Current portion of amounts payable after more than one year | 42 | €10,063 | €10,430 | +€367 | +3.6% |
| Trade debts | 44 | €518 | €3,502 | +€2,985 | +577% |
| Suppliers | 440/4 | €518 | €3,502 | +€2,985 | +577% |
| Taxes, remuneration and social security | 45 | €1,096 | €1,848 | +€752 | +68.7% |
| Taxes | 450/3 | €1,096 | €1,848 | +€752 | +68.7% |
| Accrued charges and deferred income | 492/3 | €872 | €0 | -€872 | -100% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €12,478 | €12,879 | +€401 | +3.2% |
| Other operating charges | 640/8 | €765 | €3,198 | +€2,433 | +318% |
| Gross operating margin | 9900 | €62,594 | €74,009 | +€11,415 | +18.2% |
| Operating profit (loss) | 9901 | €49,351 | €57,932 | +€8,581 | +17.4% |
| Financial income | 75/76B | €57 | €81 | +€24 | +42.3% |
| Recurring financial income | 75 | €57 | €81 | +€24 | +42.3% |
| Financial charges | 65/66B | €3,750 | €1,075 | -€2,676 | -71.3% |
| Recurring financial charges | 65 | €3,750 | €1,075 | -€2,676 | -71.3% |
| Profit (loss) for the period before taxes | 9903 | €45,658 | €56,939 | +€11,281 | +24.7% |
| Income taxes | 67/77 | €9,926 | €11,848 | +€1,922 | +19.4% |
| Profit (loss) for the period | 9904 | €35,732 | €45,090 | +€9,358 | +26.2% |
| Profit (loss) for the period to be appropriated | 9905 | €35,732 | €45,090 | +€9,358 | +26.2% |
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.