DS VINYL: what changed
DS VINYL
Largest movements
- Cash +€61,204
up €61,204 (+106%), from €58,001 to €119,205
mainly Net result for the year (+€116,700) and Other debts (+€115,486)
- Current investments -€50,000
down €50,000 (-50.0%), from €100,000 to €50,000
- Tangible fixed assets +€4,453
up €4,453 (+45.1%), from €9,879 to €14,332
of which Other tangible fixed assets: +€5,827
- Receivables within one year -€3,827
down €3,827 (-5.8%), from €65,927 to €62,100
of which Other amounts receivable: -€9,736
- Other debts +€115,486
new in 2025: €115,486
- Reserves -€113,300
down €113,300 (-48.4%), from €233,973 to €120,673
- Trade debts +€5,542
up €5,542 (+1,629%), from €340 to €5,882
- Tax, wage and social debts +€3,174
up €3,174 (+5,956%), from €53 to €3,228
- Financial income -€1,589
down €1,589 (-49.9%), from €3,188 to €1,598
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 | €236,367 | €247,269 | +€10,902 | +4.6% |
| Fixed assets | 21/28 | €9,879 | €14,332 | +€4,453 | +45.1% |
| Tangible fixed assets | 22/27 | €9,879 | €14,332 | +€4,453 | +45.1% |
| Plant, machinery and equipment | 23 | €9,365 | €8,279 | -€1,086 | -11.6% |
| Furniture and vehicles | 24 | €513 | €226 | -€288 | -56.1% |
| Other tangible fixed assets | 26 | - | €5,827 | +€5,827 | |
| Current assets | 29/58 | €226,488 | €232,937 | +€6,449 | +2.8% |
| Amounts receivable within one year | 40/41 | €65,927 | €62,100 | -€3,827 | -5.8% |
| Trade receivables | 40 | €54,063 | €59,972 | +€5,908 | +10.9% |
| Other amounts receivable | 41 | €11,864 | €2,128 | -€9,736 | -82.1% |
| Current investments | 50/53 | €100,000 | €50,000 | -€50,000 | -50.0% |
| Cash at bank and in hand | 54/58 | €58,001 | €119,205 | +€61,204 | +106% |
| Deferred charges and accrued income | 490/1 | €2,560 | €1,632 | -€927 | -36.2% |
| Total equity and liabilities | 10/49 | €236,367 | €247,269 | +€10,902 | +4.6% |
| Equity | 10/15 | €235,973 | €122,673 | -€113,300 | -48.0% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Reserves | 13 | €233,973 | €120,673 | -€113,300 | -48.4% |
| Distributable reserves | 133 | €233,973 | €120,673 | -€113,300 | -48.4% |
| Amounts payable | 17/49 | €394 | €124,596 | +€124,202 | +31,558% |
| Amounts payable within one year | 42/48 | €394 | €124,596 | +€124,202 | +31,558% |
| Trade debts | 44 | €340 | €5,882 | +€5,542 | +1,629% |
| Suppliers | 440/4 | €340 | €5,882 | +€5,542 | +1,629% |
| Taxes, remuneration and social security | 45 | €53 | €3,228 | +€3,174 | +5,956% |
| Taxes | 450/3 | €53 | €3,228 | +€3,174 | +5,956% |
| Other amounts payable | 47/48 | - | €115,486 | +€115,486 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,285 | €1,761 | +€476 | +37.0% |
| Other operating charges | 640/8 | €2,840 | €3,499 | +€659 | +23.2% |
| Gross operating margin | 9900 | €156,539 | €157,682 | +€1,144 | +0.7% |
| Operating profit (loss) | 9901 | €152,413 | €152,422 | +€9 | 0.0% |
| Financial income | 75/76B | €3,188 | €1,598 | -€1,589 | -49.9% |
| Recurring financial income | 75 | €3,188 | €1,598 | -€1,589 | -49.9% |
| Financial charges | 65/66B | €3,549 | €2,468 | -€1,081 | -30.5% |
| Recurring financial charges | 65 | €3,549 | €2,468 | -€1,081 | -30.5% |
| Profit (loss) for the period before taxes | 9903 | €152,052 | €151,552 | -€499 | -0.3% |
| Income taxes | 67/77 | €35,393 | €34,852 | -€541 | -1.5% |
| Profit (loss) for the period | 9904 | €116,658 | €116,700 | +€42 | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | €116,658 | €116,700 | +€42 | 0.0% |
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 4 November 2026 via checked.be.