DYNAMECHO: 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.
DYNAMECHO
Largest movements
- Receivables within one year +€24,935
up €24,935 (+259%), from €9,611 to €34,546
of which Other amounts receivable: +€22,630
- Cash +€20,069
up €20,069 (+165%), from €12,185 to €32,254
mainly Net result for the year (+€36,440) and Depreciation (+€18,596)
- Intangible fixed assets -€14,800
down €14,800 (-11.1%), from €133,178 to €118,378
- Tangible fixed assets -€3,796
down €3,796 (-34.4%), from €11,028 to €7,232
of which Furniture and vehicles: -€2,970
- Reserves +€36,439
up €36,439 (+1,191%), from €3,060 to €39,499
- Other debts -€25,346
down €25,346 (-16.0%), from €158,315 to €132,969
- Tax, wage and social debts +€15,743
up €15,743 (+600%), from €2,623 to €18,366
- Gross operating margin +€47,586
up €47,586 (+184%), from €25,813 to €73,399
- Taxes +€15,129
up €15,129 (+577%), from €2,623 to €17,752
- Depreciation -€779
down €779 (-4.0%), from €19,375 to €18,596
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 | €166,242 | €194,338 | +€28,096 | +16.9% |
| Fixed assets | 21/28 | €144,206 | €125,610 | -€18,596 | -12.9% |
| Intangible fixed assets | 21 | €133,178 | €118,378 | -€14,800 | -11.1% |
| Tangible fixed assets | 22/27 | €11,028 | €7,232 | -€3,796 | -34.4% |
| Plant, machinery and equipment | 23 | €3,305 | €2,478 | -€826 | -25.0% |
| Furniture and vehicles | 24 | €7,724 | €4,754 | -€2,970 | -38.4% |
| Current assets | 29/58 | €22,036 | €68,728 | +€46,692 | +212% |
| Amounts receivable within one year | 40/41 | €9,611 | €34,546 | +€24,935 | +259% |
| Trade receivables | 40 | €978 | €3,284 | +€2,305 | +236% |
| Other amounts receivable | 41 | €8,633 | €31,263 | +€22,630 | +262% |
| Cash at bank and in hand | 54/58 | €12,185 | €32,254 | +€20,069 | +165% |
| Deferred charges and accrued income | 490/1 | €239 | €1,928 | +€1,689 | +706% |
| Total equity and liabilities | 10/49 | €166,242 | €194,338 | +€28,096 | +16.9% |
| Equity | 10/15 | €4,068 | €40,508 | +€36,440 | +896% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Reserves | 13 | €3,060 | €39,499 | +€36,439 | +1,191% |
| Distributable reserves | 133 | €3,060 | €39,499 | +€36,439 | +1,191% |
| Profit (loss) carried forward | 14 | €8 | €9 | +€1 | +10.7% |
| Amounts payable | 17/49 | €162,174 | €153,830 | -€8,344 | -5.1% |
| Amounts payable within one year | 42/48 | €162,174 | €153,830 | -€8,344 | -5.1% |
| Trade debts | 44 | €1,236 | €2,495 | +€1,260 | +102% |
| Suppliers | 440/4 | €1,236 | €2,495 | +€1,260 | +102% |
| Taxes, remuneration and social security | 45 | €2,623 | €18,366 | +€15,743 | +600% |
| Taxes | 450/3 | €2,623 | €18,366 | +€15,743 | +600% |
| Other amounts payable | 47/48 | €158,315 | €132,969 | -€25,346 | -16.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €19,375 | €18,596 | -€779 | -4.0% |
| Other operating charges | 640/8 | €776 | €400 | -€376 | -48.5% |
| Gross operating margin | 9900 | €25,813 | €73,399 | +€47,586 | +184% |
| Operating profit (loss) | 9901 | €5,662 | €54,403 | +€48,741 | +861% |
| Financial income | 75/76B | €60 | - | -€60 | |
| Recurring financial income | 75 | €60 | - | -€60 | |
| Financial charges | 65/66B | €31 | €211 | +€180 | +583% |
| Recurring financial charges | 65 | €31 | €211 | +€180 | +583% |
| Profit (loss) for the period before taxes | 9903 | €5,691 | €54,192 | +€48,501 | +852% |
| Income taxes | 67/77 | €2,623 | €17,752 | +€15,129 | +577% |
| Profit (loss) for the period | 9904 | €3,068 | €36,440 | +€33,372 | +1,088% |
| Profit (loss) for the period to be appropriated | 9905 | €3,068 | €36,440 | +€33,372 | +1,088% |
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 20 October 2026 via checked.be.