Dr. V. Vervaet: what changed
Dr. V. Vervaet
Largest movements
- Cash -€81,706
down €81,706 (-83.5%), from €97,847 to €16,142
mainly Contributions, distributions and other (-€137,739) and Other debts (-€65,397)
- Tangible fixed assets +€43,872
up €43,872 (+1,865%), from €2,353 to €46,225
of which Furniture and vehicles: +€42,877
- Other debts -€65,397
down €65,397 (-57.0%), from €114,636 to €49,239
- Debts after one year +€31,919
new in 2025: €31,919
- Contributions -€18,500
down €18,500 (-99.5%), from €18,600 to €100
- Current portion of long-term debt +€12,137
new in 2025: €12,137
- Tax, wage and social debts +€3,685
up €3,685 (+29.8%), from €12,365 to €16,050
- Gross operating margin +€8,337
up €8,337 (+5.4%), from €153,133 to €161,471
- Depreciation -€6,633
down €6,633 (-48.0%), from €13,805 to €7,172
- Taxes +€2,769
up €2,769 (+8.8%), from €31,565 to €34,334
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 | €148,133 | €112,442 | -€35,690 | -24.1% |
| Fixed assets | 21/28 | €2,353 | €46,225 | +€43,872 | +1,865% |
| Intangible fixed assets | 21 | €0 | - | = | |
| Tangible fixed assets | 22/27 | €2,353 | €46,225 | +€43,872 | +1,865% |
| Plant, machinery and equipment | 23 | - | €994 | +€994 | |
| Furniture and vehicles | 24 | €2,353 | €45,230 | +€42,877 | +1,822% |
| Current assets | 29/58 | €145,780 | €66,218 | -€79,562 | -54.6% |
| Amounts receivable within one year | 40/41 | €46,772 | €47,498 | +€726 | +1.6% |
| Trade receivables | 40 | - | €2,124 | +€2,124 | |
| Other amounts receivable | 41 | €46,772 | €45,375 | -€1,398 | -3.0% |
| Cash at bank and in hand | 54/58 | €97,847 | €16,142 | -€81,706 | -83.5% |
| Deferred charges and accrued income | 490/1 | €1,160 | €2,578 | +€1,418 | +122% |
| Total equity and liabilities | 10/49 | €148,133 | €112,442 | -€35,690 | -24.1% |
| Equity | 10/15 | €18,600 | €100 | -€18,500 | -99.5% |
| Contributions | 10/11 | €18,600 | €100 | -€18,500 | -99.5% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €129,533 | €112,342 | -€17,190 | -13.3% |
| Amounts payable after more than one year | 17 | - | €31,919 | +€31,919 | |
| Financial debts | 170/4 | - | €31,919 | +€31,919 | |
| Amounts payable within one year | 42/48 | €129,533 | €80,423 | -€49,110 | -37.9% |
| Current portion of amounts payable after more than one year | 42 | - | €12,137 | +€12,137 | |
| Trade debts | 44 | €2,531 | €2,996 | +€466 | +18.4% |
| Suppliers | 440/4 | €2,531 | €2,996 | +€466 | +18.4% |
| Taxes, remuneration and social security | 45 | €12,365 | €16,050 | +€3,685 | +29.8% |
| Taxes | 450/3 | €12,365 | €16,050 | +€3,685 | +29.8% |
| Other amounts payable | 47/48 | €114,636 | €49,239 | -€65,397 | -57.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €13,805 | €7,172 | -€6,633 | -48.0% |
| Other operating charges | 640/8 | €918 | €360 | -€558 | -60.8% |
| Gross operating margin | 9900 | €153,133 | €161,471 | +€8,337 | +5.4% |
| Operating profit (loss) | 9901 | €138,411 | €153,939 | +€15,528 | +11.2% |
| Financial income | 75/76B | €47 | €454 | +€407 | +862% |
| Recurring financial income | 75 | €47 | €454 | +€407 | +862% |
| Financial charges | 65/66B | €70 | €820 | +€750 | +1,071% |
| Recurring financial charges | 65 | €70 | €820 | +€750 | +1,071% |
| Profit (loss) for the period before taxes | 9903 | €138,388 | €153,573 | +€15,186 | +11.0% |
| Income taxes | 67/77 | €31,565 | €34,334 | +€2,769 | +8.8% |
| Profit (loss) for the period | 9904 | €106,823 | €119,239 | +€12,416 | +11.6% |
| Profit (loss) for the period to be appropriated | 9905 | €106,823 | €119,239 | +€12,416 | +11.6% |
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 7 November 2026 via checked.be.