DRAGON PRODUCTIONS: what changed
DRAGON PRODUCTIONS
Largest movements
- Cash -€8,917
down €8,917 (-18.8%), from €47,535 to €38,618
mainly Contributions, distributions and other (-€31,971) and Receivables within one year (-€6,942)
- Receivables within one year +€6,942
up €6,942 (+40.6%), from €17,101 to €24,043
of which Trade receivables: +€10,647
- Reserves -€22,943
down €22,943 (-43.4%), from €52,853 to €29,909
- Other debts +€15,323
up €15,323 (+303%), from €5,058 to €20,381
- Trade debts +€2,846
up €2,846 (+77.1%), from €3,690 to €6,536
- Tax, wage and social debts +€2,147
up €2,147 (+43.3%), from €4,959 to €7,106
- Other operating charges -€1,511
down €1,511 (-63.6%), from €2,374 to €864
- Gross operating margin -€908
down €908 (-5.0%), from €18,082 to €17,174
- Taxes +€634
up €634 (+22.7%), from €2,796 to €3,430
- Financial charges +€497
up €497 (+15.8%), from €3,147 to €3,645
- Financial income -€321
down €321 (-96.9%), from €331 to €10
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 | €66,560 | €64,243 | -€2,317 | -3.5% |
| Fixed assets | 21/28 | €895 | €677 | -€218 | -24.3% |
| Tangible fixed assets | 22/27 | €895 | €677 | -€218 | -24.3% |
| Furniture and vehicles | 24 | €895 | €677 | -€218 | -24.3% |
| Current assets | 29/58 | €65,665 | €63,566 | -€2,099 | -3.2% |
| Amounts receivable within one year | 40/41 | €17,101 | €24,043 | +€6,942 | +40.6% |
| Trade receivables | 40 | €7,273 | €17,920 | +€10,647 | +146% |
| Other amounts receivable | 41 | €9,828 | €6,123 | -€3,705 | -37.7% |
| Cash at bank and in hand | 54/58 | €47,535 | €38,618 | -€8,917 | -18.8% |
| Deferred charges and accrued income | 490/1 | €1,029 | €905 | -€124 | -12.0% |
| Total equity and liabilities | 10/49 | €66,560 | €64,243 | -€2,317 | -3.5% |
| Equity | 10/15 | €52,854 | €29,910 | -€22,943 | -43.4% |
| Contributions | 10/11 | €1 | €1 | = | 0.0% |
| Reserves | 13 | €52,853 | €29,909 | -€22,943 | -43.4% |
| Distributable reserves | 133 | €52,853 | €29,909 | -€22,943 | -43.4% |
| Amounts payable | 17/49 | €13,706 | €34,333 | +€20,627 | +150% |
| Amounts payable within one year | 42/48 | €13,706 | €34,023 | +€20,316 | +148% |
| Trade debts | 44 | €3,690 | €6,536 | +€2,846 | +77.1% |
| Suppliers | 440/4 | €3,690 | €6,536 | +€2,846 | +77.1% |
| Taxes, remuneration and social security | 45 | €4,959 | €7,106 | +€2,147 | +43.3% |
| Taxes | 450/3 | €4,959 | €7,106 | +€2,147 | +43.3% |
| Other amounts payable | 47/48 | €5,058 | €20,381 | +€15,323 | +303% |
| Accrued charges and deferred income | 492/3 | - | €310 | +€310 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €194 | €218 | +€24 | +12.3% |
| Other operating charges | 640/8 | €2,374 | €864 | -€1,511 | -63.6% |
| Gross operating margin | 9900 | €18,082 | €17,174 | -€908 | -5.0% |
| Operating profit (loss) | 9901 | €15,514 | €16,092 | +€579 | +3.7% |
| Financial income | 75/76B | €331 | €10 | -€321 | -96.9% |
| Recurring financial income | 75 | €331 | €10 | -€321 | -96.9% |
| Financial charges | 65/66B | €3,147 | €3,645 | +€497 | +15.8% |
| Recurring financial charges | 65 | €3,147 | €3,645 | +€497 | +15.8% |
| Profit (loss) for the period before taxes | 9903 | €12,697 | €12,458 | -€239 | -1.9% |
| Income taxes | 67/77 | €2,796 | €3,430 | +€634 | +22.7% |
| Profit (loss) for the period | 9904 | €9,901 | €9,027 | -€874 | -8.8% |
| Profit (loss) for the period to be appropriated | 9905 | €9,901 | €9,027 | -€874 | -8.8% |
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.