DYNALOC: 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.
DYNALOC
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts -€108,341
down €108,341 (-13.2%), from €820,863 to €712,522
- Financial income -€95,075
no longer reported in 2024 (was €95,075)
of which Financial income: -€95,075
- Gross operating margin +€71,980
up €71,980, from -€19,843 to €52,137
- Depreciation +€5,930
up €5,930 (+68.0%), from €8,725 to €14,654
- Taxes -€3,560
down €3,560 (-24.8%), from €14,360 to €10,800
From the 2023 result to the 2024 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 2023 and 2024 balance sheets and the 2024 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €3,103,882 | €3,064,487 | -€39,395 | -1.3% |
| Fixed assets | 21/28 | €3,049,312 | €3,034,658 | -€14,654 | -0.5% |
| Tangible fixed assets | 22/27 | €49,312 | €34,658 | -€14,654 | -29.7% |
| Plant, machinery and equipment | 23 | €47,909 | €33,835 | -€14,074 | -29.4% |
| Furniture and vehicles | 24 | €1,403 | €823 | -€581 | -41.4% |
| Financial fixed assets | 28 | €3,000,000 | €3,000,000 | = | 0.0% |
| Current assets | 29/58 | €54,570 | €29,829 | -€24,741 | -45.3% |
| Amounts receivable within one year | 40/41 | €52,606 | €27,050 | -€25,555 | -48.6% |
| Trade receivables | 40 | €44,098 | €3,038 | -€41,059 | -93.1% |
| Other amounts receivable | 41 | €8,508 | €24,012 | +€15,504 | +182% |
| Cash at bank and in hand | 54/58 | €1,964 | €2,779 | +€815 | +41.5% |
| Total equity and liabilities | 10/49 | €3,103,882 | €3,064,487 | -€39,395 | -1.3% |
| Equity | 10/15 | €1,680,732 | €1,706,347 | +€25,615 | +1.5% |
| Contributions | 10/11 | €1,000,000 | €1,000,000 | = | 0.0% |
| Reserves | 13 | €52,605 | €52,605 | = | 0.0% |
| Non-distributable reserves | 130/1 | €52,605 | €52,605 | = | 0.0% |
| Reserves not available under the articles | 1311 | €52,605 | €52,605 | = | 0.0% |
| Profit (loss) carried forward | 14 | €628,127 | €653,742 | +€25,615 | +4.1% |
| Amounts payable | 17/49 | €1,423,150 | €1,358,140 | -€65,010 | -4.6% |
| Amounts payable within one year | 42/48 | €1,423,150 | €1,358,140 | -€65,010 | -4.6% |
| Trade debts | 44 | €593,707 | €624,134 | +€30,427 | +5.1% |
| Suppliers | 440/4 | €593,707 | €624,134 | +€30,427 | +5.1% |
| Advances received on contracts in progress | 46 | - | €12,223 | +€12,223 | |
| Taxes, remuneration and social security | 45 | €8,580 | €9,261 | +€681 | +7.9% |
| Taxes | 450/3 | €8,580 | €9,261 | +€681 | +7.9% |
| Other amounts payable | 47/48 | €820,863 | €712,522 | -€108,341 | -13.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €8,725 | €14,654 | +€5,930 | +68.0% |
| Other operating charges | 640/8 | €275 | €45 | -€230 | -83.6% |
| Gross operating margin | 9900 | -€19,843 | €52,137 | +€71,980 | |
| Operating profit (loss) | 9901 | -€28,843 | €37,437 | +€66,280 | |
| Financial income | 75/76B | €95,075 | - | -€95,075 | |
| Recurring financial income | 75 | €95,075 | - | -€95,075 | |
| Non-recurring financial income | 76B | €95,075 | - | -€95,075 | |
| Financial charges | 65/66B | €1,067 | €1,022 | -€44 | -4.2% |
| Recurring financial charges | 65 | €1,067 | €1,022 | -€44 | -4.2% |
| Profit (loss) for the period before taxes | 9903 | €65,165 | €36,415 | -€28,750 | -44.1% |
| Income taxes | 67/77 | €14,360 | €10,800 | -€3,560 | -24.8% |
| Profit (loss) for the period | 9904 | €50,805 | €25,615 | -€25,190 | -49.6% |
| Profit (loss) for the period to be appropriated | 9905 | €50,805 | €25,615 | -€25,190 | -49.6% |
Source: filed annual accounts (NBB), financial years ended 31 December 2023 and 31 December 2024. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 26 October 2026 via checked.be.