DroidBender: what changed
Two financial years side by side, explained: what moved most in the balance sheet and the result, why the result rose or fell, and where the money went.
DroidBender
Largest movements
- Cash -€14,779
down €14,779 (-22.8%), from €64,910 to €50,131
mainly Contributions, distributions and other (-€48,688) and Other debts (-€24,299)
- Receivables within one year -€5,173
down €5,173 (-18.2%), from €28,479 to €23,306
of which Other amounts receivable: -€3,141
- Tangible fixed assets -€4,864
down €4,864 (-48.6%), from €10,014 to €5,150
of which Furniture and vehicles: -€4,486
- Intangible fixed assets +€1,065
new in 2025: €1,065
- Other debts -€24,299
down €24,299 (-35.3%), from €68,862 to €44,563
- Gross operating margin -€41,833
down €41,833 (-36.6%), from €114,355 to €72,522
- Taxes -€9,588
down €9,588 (-41.2%), from €23,264 to €13,676
From the 2024 result to the 2025 result
Each bar is the change in one income-statement line, as its effect on the result: higher costs pull it down, higher income lifts it.
Derived cash bridge
Derived from the 2024 and 2025 balance sheets and the 2025 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €105,491 | €82,085 | -€23,406 | -22.2% |
| Fixed assets | 21/28 | €10,014 | €6,215 | -€3,799 | -37.9% |
| Intangible fixed assets | 21 | - | €1,065 | +€1,065 | |
| Tangible fixed assets | 22/27 | €10,014 | €5,150 | -€4,864 | -48.6% |
| Plant, machinery and equipment | 23 | €2,837 | €2,459 | -€378 | -13.3% |
| Furniture and vehicles | 24 | €7,177 | €2,691 | -€4,486 | -62.5% |
| Current assets | 29/58 | €95,477 | €75,870 | -€19,607 | -20.5% |
| Amounts receivable within one year | 40/41 | €28,479 | €23,306 | -€5,173 | -18.2% |
| Trade receivables | 40 | €17,279 | €15,246 | -€2,033 | -11.8% |
| Other amounts receivable | 41 | €11,201 | €8,060 | -€3,141 | -28.0% |
| Cash at bank and in hand | 54/58 | €64,910 | €50,131 | -€14,779 | -22.8% |
| Deferred charges and accrued income | 490/1 | €2,088 | €2,433 | +€345 | +16.5% |
| Total equity and liabilities | 10/49 | €105,491 | €82,085 | -€23,406 | -22.2% |
| Equity | 10/15 | €18,600 | €18,600 | = | 0.0% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €86,891 | €63,485 | -€23,406 | -26.9% |
| Amounts payable within one year | 42/48 | €86,891 | €63,485 | -€23,406 | -26.9% |
| Financial debts | 43 | €847 | €697 | -€150 | -17.7% |
| Credit institutions | 430/8 | €847 | €697 | -€150 | -17.7% |
| Trade debts | 44 | €1,350 | €2,111 | +€761 | +56.3% |
| Suppliers | 440/4 | €1,350 | €2,111 | +€761 | +56.3% |
| Taxes, remuneration and social security | 45 | €15,831 | €16,114 | +€282 | +1.8% |
| Taxes | 450/3 | €15,831 | €16,114 | +€282 | +1.8% |
| Other amounts payable | 47/48 | €68,862 | €44,563 | -€24,299 | -35.3% |
| Non-recurring operating income | 76A | €0 | - | = | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,479 | €5,264 | -€215 | -3.9% |
| Other operating charges | 640/8 | €747 | €1,598 | +€851 | +114% |
| Gross operating margin | 9900 | €114,355 | €72,522 | -€41,833 | -36.6% |
| Operating profit (loss) | 9901 | €108,129 | €65,660 | -€42,469 | -39.3% |
| Financial income | 75/76B | €0 | €4 | +€4 | +43,500% |
| Recurring financial income | 75 | €0 | €4 | +€4 | +43,500% |
| Financial charges | 65/66B | €3,774 | €3,300 | -€474 | -12.6% |
| Recurring financial charges | 65 | €3,774 | €3,300 | -€474 | -12.6% |
| Profit (loss) for the period before taxes | 9903 | €104,355 | €62,364 | -€41,991 | -40.2% |
| Income taxes | 67/77 | €23,264 | €13,676 | -€9,588 | -41.2% |
| Profit (loss) for the period | 9904 | €81,091 | €48,688 | -€32,403 | -40.0% |
| Profit (loss) for the period to be appropriated | 9905 | €81,091 | €48,688 | -€32,403 | -40.0% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 27 October 2026 via checked.be.