Dynamic Solutions: what changed
Two fiscal 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.
Dynamic Solutions
Largest movements
- Tangible fixed assets +€6,014
up €6,014 (+22.0%), from €27,294 to €33,308
- Receivables within one year -€3,161
down €3,161 (-28.8%), from €10,983 to €7,822
of which Other amounts receivable: -€5,633
- Cash -€3,035
down €3,035 (-6.3%), from €48,268 to €45,233
mainly Tax, wage and social debts (-€14,413) and Investment in fixed assets (net) (-€13,454)
- Tax, wage and social debts -€14,413
down €14,413 (-96.1%), from €15,000 to €587
of which Remuneration and social security: -€15,000
- Other debts +€12,379
up €12,379 (+24.0%), from €51,618 to €63,997
- Profit (loss) carried forward +€1,645
up €1,645 (+9.0%), from €18,311 to €19,956
- Gross operating margin -€17,568
down €17,568 (-64.1%), from €27,408 to €9,841
- Taxes -€5,920
down €5,920 (-91.0%), from €6,507 to €587
- Depreciation +€5,702
up €5,702 (+328.1%), from €1,738 to €7,440
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.
Cash bridge derived
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 | €87,000 | €86,891 | -€108 | -0.1% |
| Fixed assets | 21/28 | €27,294 | €33,308 | +€6,014 | +22.0% |
| Tangible fixed assets | 22/27 | €27,294 | €33,308 | +€6,014 | +22.0% |
| Furniture and vehicles | 24 | €27,294 | €33,308 | +€6,014 | +22.0% |
| Current assets | 29/58 | €59,706 | €53,583 | -€6,122 | -10.3% |
| Amounts receivable within one year | 40/41 | €10,983 | €7,822 | -€3,161 | -28.8% |
| Trade receivables | 40 | €2,400 | €4,872 | +€2,472 | +103.0% |
| Other amounts receivable | 41 | €8,583 | €2,950 | -€5,633 | -65.6% |
| Cash at bank and in hand | 54/58 | €48,268 | €45,233 | -€3,035 | -6.3% |
| Deferred charges and accrued income | 490/1 | €455 | €529 | +€74 | +16.2% |
| Total equity and liabilities | 10/49 | €87,000 | €86,891 | -€108 | -0.1% |
| Equity | 10/15 | €20,311 | €21,956 | +€1,645 | +8.1% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €18,311 | €19,956 | +€1,645 | +9.0% |
| Amounts payable | 17/49 | €66,689 | €64,935 | -€1,754 | -2.6% |
| Amounts payable within one year | 42/48 | €66,689 | €64,599 | -€2,090 | -3.1% |
| Trade debts | 44 | €71 | €15 | -€56 | -78.8% |
| Suppliers | 440/4 | €71 | €15 | -€56 | -78.8% |
| Taxes, remuneration and social security | 45 | €15,000 | €587 | -€14,413 | -96.1% |
| Taxes | 450/3 | - | €587 | +€587 | |
| Remuneration and social security | 454/9 | €15,000 | - | -€15,000 | |
| Other amounts payable | 47/48 | €51,618 | €63,997 | +€12,379 | +24.0% |
| Accrued charges and deferred income | 492/3 | - | €336 | +€336 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,738 | €7,440 | +€5,702 | +328.1% |
| Gross operating margin | 9900 | €27,408 | €9,841 | -€17,568 | -64.1% |
| Operating profit (loss) | 9901 | €25,671 | €2,400 | -€23,270 | -90.6% |
| Financial income | 75/76B | - | €16 | +€16 | |
| Recurring financial income | 75 | - | €16 | +€16 | |
| Financial charges | 65/66B | €20 | €184 | +€164 | +812.3% |
| Recurring financial charges | 65 | €20 | €184 | +€164 | +812.3% |
| Profit (loss) for the period before taxes | 9903 | €25,651 | €2,232 | -€23,418 | -91.3% |
| Income taxes | 67/77 | €6,507 | €587 | -€5,920 | -91.0% |
| Profit (loss) for the period | 9904 | €19,144 | €1,645 | -€17,498 | -91.4% |
| Profit (loss) for the period to be appropriated | 9905 | €19,144 | €1,645 | -€17,498 | -91.4% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 6 October 2026 via checked.be.