driepoot: what changed
driepoot
Largest movements
- Cash +€33,747
up €33,747 (+99.6%), from €33,870 to €67,617
mainly Net result for the year (+€23,866) and Depreciation (+€8,130)
- Tangible fixed assets -€8,130
down €8,130 (-29.0%), from €28,021 to €19,891
- Receivables within one year -€8,026
down €8,026 (-34.4%), from €23,331 to €15,305
of which Other amounts receivable: -€6,247
- Deferred charges and accrued income +€5,216
up €5,216 (+514%), from €1,014 to €6,230
- Profit (loss) carried forward +€20,986
up €20,986, from -€20,986 to €0
- Debts after one year -€6,217
down €6,217 (-38.8%), from €16,043 to €9,825
- Tax, wage and social debts +€2,919
up €2,919 (+80.1%), from €3,642 to €6,561
- Reserves +€2,880
up €2,880 (+4.0%), from €72,143 to €75,023
- Trade debts +€1,362
up €1,362 (+124%), from €1,096 to €2,458
- Gross operating margin +€46,497
up €46,497, from -€10,732 to €35,765
- Taxes +€1,760
up €1,760 (+1,375%), from €128 to €1,888
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 | €86,241 | €109,047 | +€22,807 | +26.4% |
| Fixed assets | 21/28 | €28,026 | €19,896 | -€8,130 | -29.0% |
| Tangible fixed assets | 22/27 | €28,021 | €19,891 | -€8,130 | -29.0% |
| Furniture and vehicles | 24 | €28,021 | €19,891 | -€8,130 | -29.0% |
| Financial fixed assets | 28 | €5 | €5 | = | 0.0% |
| Current assets | 29/58 | €58,215 | €89,151 | +€30,937 | +53.1% |
| Amounts receivable within one year | 40/41 | €23,331 | €15,305 | -€8,026 | -34.4% |
| Trade receivables | 40 | €15,695 | €13,915 | -€1,780 | -11.3% |
| Other amounts receivable | 41 | €7,636 | €1,390 | -€6,247 | -81.8% |
| Cash at bank and in hand | 54/58 | €33,870 | €67,617 | +€33,747 | +99.6% |
| Deferred charges and accrued income | 490/1 | €1,014 | €6,230 | +€5,216 | +514% |
| Total equity and liabilities | 10/49 | €86,241 | €109,047 | +€22,807 | +26.4% |
| Equity | 10/15 | €57,157 | €81,023 | +€23,866 | +41.8% |
| Contributions | 10/11 | €6,000 | €6,000 | = | 0.0% |
| Reserves | 13 | €72,143 | €75,023 | +€2,880 | +4.0% |
| Distributable reserves | 133 | €72,143 | €75,023 | +€2,880 | +4.0% |
| Profit (loss) carried forward | 14 | -€20,986 | €0 | +€20,986 | |
| Amounts payable | 17/49 | €29,084 | €28,024 | -€1,059 | -3.6% |
| Amounts payable after more than one year | 17 | €16,043 | €9,825 | -€6,217 | -38.8% |
| Financial debts | 170/4 | €16,043 | €9,825 | -€6,217 | -38.8% |
| Amounts payable within one year | 42/48 | €13,041 | €18,199 | +€5,158 | +39.6% |
| Current portion of amounts payable after more than one year | 42 | €5,964 | €6,217 | +€253 | +4.2% |
| Financial debts | 43 | €15 | €0 | -€15 | -100% |
| Credit institutions | 430/8 | €15 | €0 | -€15 | -100% |
| Trade debts | 44 | €1,096 | €2,458 | +€1,362 | +124% |
| Suppliers | 440/4 | €1,096 | €2,458 | +€1,362 | +124% |
| Taxes, remuneration and social security | 45 | €3,642 | €6,561 | +€2,919 | +80.1% |
| Taxes | 450/3 | €3,642 | €6,561 | +€2,919 | +80.1% |
| Other amounts payable | 47/48 | €2,324 | €2,963 | +€639 | +27.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €8,130 | €8,130 | = | 0.0% |
| Other operating charges | 640/8 | €712 | €714 | +€1 | +0.2% |
| Non-recurring operating charges | 66A | €0 | - | = | |
| Gross operating margin | 9900 | -€10,732 | €35,765 | +€46,497 | |
| Operating profit (loss) | 9901 | -€19,574 | €26,921 | +€46,496 | |
| Financial income | 75/76B | €14 | €4 | -€10 | -71.1% |
| Recurring financial income | 75 | €14 | €4 | -€10 | -71.1% |
| Financial charges | 65/66B | €1,298 | €1,172 | -€126 | -9.7% |
| Recurring financial charges | 65 | €1,298 | €1,172 | -€126 | -9.7% |
| Profit (loss) for the period before taxes | 9903 | -€20,858 | €25,753 | +€46,611 | |
| Income taxes | 67/77 | €128 | €1,888 | +€1,760 | +1,375% |
| Profit (loss) for the period | 9904 | -€20,986 | €23,866 | +€44,852 | |
| Profit (loss) for the period to be appropriated | 9905 | -€20,986 | €23,866 | +€44,852 |
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 2 November 2026 via checked.be.