DSU2 SOLUTIONS: what changed
DSU2 SOLUTIONS
Largest movements
- Cash +€37,557
up €37,557 (+109%), from €34,605 to €72,162
mainly Net result for the year (+€51,721) and Depreciation (+€10,625)
- Current investments +€15,000
up €15,000 (+60.0%), from €25,000 to €40,000
- Receivables within one year +€14,422
up €14,422 (+105%), from €13,683 to €28,105
- Tangible fixed assets -€8,330
down €8,330 (-26.6%), from €31,294 to €22,964
- Reserves +€51,721
up €51,721 (+74.4%), from €69,544 to €121,265
- Tax, wage and social debts +€7,665
up €7,665 (+29.3%), from €26,148 to €33,813
of which Taxes: +€7,666
- Gross operating margin +€8,938
up €8,938 (+13.1%), from €68,284 to €77,222
- Financial charges -€2,750
down €2,750 (-92.0%), from €2,988 to €238
- Taxes +€2,205
up €2,205 (+18.7%), from €11,774 to €13,979
- Depreciation +€852
up €852 (+8.7%), from €9,773 to €10,625
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 | €104,945 | €165,194 | +€60,249 | +57.4% |
| Fixed assets | 21/28 | €31,294 | €22,964 | -€8,330 | -26.6% |
| Tangible fixed assets | 22/27 | €31,294 | €22,964 | -€8,330 | -26.6% |
| Furniture and vehicles | 24 | €31,294 | €22,964 | -€8,330 | -26.6% |
| Current assets | 29/58 | €73,651 | €142,230 | +€68,579 | +93.1% |
| Amounts receivable within one year | 40/41 | €13,683 | €28,105 | +€14,422 | +105% |
| Trade receivables | 40 | €13,683 | €28,105 | +€14,422 | +105% |
| Current investments | 50/53 | €25,000 | €40,000 | +€15,000 | +60.0% |
| Cash at bank and in hand | 54/58 | €34,605 | €72,162 | +€37,557 | +109% |
| Deferred charges and accrued income | 490/1 | €363 | €1,963 | +€1,600 | +441% |
| Total equity and liabilities | 10/49 | €104,945 | €165,194 | +€60,249 | +57.4% |
| Equity | 10/15 | €72,544 | €124,265 | +€51,721 | +71.3% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Reserves | 13 | €69,544 | €121,265 | +€51,721 | +74.4% |
| Distributable reserves | 133 | €69,544 | €121,265 | +€51,721 | +74.4% |
| Amounts payable | 17/49 | €32,401 | €40,928 | +€8,528 | +26.3% |
| Amounts payable within one year | 42/48 | €32,401 | €40,928 | +€8,528 | +26.3% |
| Trade debts | 44 | €1,112 | €1,545 | +€433 | +39.0% |
| Suppliers | 440/4 | €1,112 | €1,545 | +€433 | +39.0% |
| Taxes, remuneration and social security | 45 | €26,148 | €33,813 | +€7,665 | +29.3% |
| Taxes | 450/3 | €26,147 | €33,813 | +€7,666 | +29.3% |
| Remuneration and social security | 454/9 | €1 | - | -€1 | |
| Other amounts payable | 47/48 | €5,141 | €5,570 | +€430 | +8.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €9,773 | €10,625 | +€852 | +8.7% |
| Other operating charges | 640/8 | €912 | €821 | -€91 | -10.0% |
| Gross operating margin | 9900 | €68,284 | €77,222 | +€8,938 | +13.1% |
| Operating profit (loss) | 9901 | €57,599 | €65,777 | +€8,177 | +14.2% |
| Financial income | 75/76B | €7 | €162 | +€155 | +2,262% |
| Recurring financial income | 75 | €7 | €162 | +€155 | +2,262% |
| Financial charges | 65/66B | €2,988 | €238 | -€2,750 | -92.0% |
| Recurring financial charges | 65 | €2,988 | €238 | -€2,750 | -92.0% |
| Profit (loss) for the period before taxes | 9903 | €54,618 | €65,700 | +€11,082 | +20.3% |
| Income taxes | 67/77 | €11,774 | €13,979 | +€2,205 | +18.7% |
| Profit (loss) for the period | 9904 | €42,844 | €51,721 | +€8,877 | +20.7% |
| Profit (loss) for the period to be appropriated | 9905 | €42,844 | €51,721 | +€8,877 | +20.7% |
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 1 November 2026 via checked.be.