EAT.LOVE.REPEAT: 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.
EAT.LOVE.REPEAT
Largest movements
- Cash -€26,747
down €26,747 (-100.0%), from €26,752 to €6
mainly Tax, wage and social debts (-€16,669) and Debts after one year (-€10,576)
- Tangible fixed assets -€3,665
down €3,665 (-58.8%), from €6,233 to €2,567
- Receivables within one year -€1,547
down €1,547 (-35.1%), from €4,410 to €2,862
of which Trade receivables: -€1,611
- Tax, wage and social debts -€16,669
no longer reported in 2025 (was €16,669)
of which Taxes: -€15,069
- Debts after one year -€10,576
down €10,576 (-19.8%), from €53,360 to €42,783
- Profit (loss) carried forward -€4,171
down €4,171 (-7.7%), from -€53,953 to -€58,124
- Trade debts -€798
down €798 (-50.7%), from €1,574 to €777
- Other operating charges -€19,957
down €19,957 (-91.9%), from €21,717 to €1,760
- Financial charges -€3,601
down €3,601 (-91.3%), from €3,942 to €342
- Depreciation -€1,492
down €1,492 (-43.2%), from €3,456 to €1,964
- Financial income -€816
no longer reported in 2025 (was €816)
- Gross operating margin -€633
down €633, from €528 to -€105
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 | €37,649 | €5,436 | -€32,214 | -85.6% |
| Fixed assets | 21/28 | €6,233 | €2,567 | -€3,665 | -58.8% |
| Tangible fixed assets | 22/27 | €6,233 | €2,567 | -€3,665 | -58.8% |
| Plant, machinery and equipment | 23 | €6,233 | €2,567 | -€3,665 | -58.8% |
| Current assets | 29/58 | €31,416 | €2,868 | -€28,548 | -90.9% |
| Amounts receivable within one year | 40/41 | €4,410 | €2,862 | -€1,547 | -35.1% |
| Trade receivables | 40 | €4,410 | €2,799 | -€1,611 | -36.5% |
| Other amounts receivable | 41 | - | €63 | +€63 | |
| Cash at bank and in hand | 54/58 | €26,752 | €6 | -€26,747 | -100.0% |
| Deferred charges and accrued income | 490/1 | €255 | - | -€255 | |
| Total equity and liabilities | 10/49 | €37,649 | €5,436 | -€32,214 | -85.6% |
| Equity | 10/15 | -€33,953 | -€38,124 | -€4,171 | -12.3% |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€53,953 | -€58,124 | -€4,171 | -7.7% |
| Amounts payable | 17/49 | €71,603 | €43,560 | -€28,043 | -39.2% |
| Amounts payable after more than one year | 17 | €53,360 | €42,783 | -€10,576 | -19.8% |
| Financial debts | 170/4 | €53,360 | €42,783 | -€10,576 | -19.8% |
| Amounts payable within one year | 42/48 | €18,243 | €777 | -€17,466 | -95.7% |
| Trade debts | 44 | €1,574 | €777 | -€798 | -50.7% |
| Suppliers | 440/4 | €1,574 | €777 | -€798 | -50.7% |
| Taxes, remuneration and social security | 45 | €16,669 | - | -€16,669 | |
| Taxes | 450/3 | €15,069 | - | -€15,069 | |
| Remuneration and social security | 454/9 | €1,600 | - | -€1,600 | |
| Non-recurring operating income | 76A | - | €1,600 | +€1,600 | |
| Remuneration, social security and pensions | 62 | -€367 | - | +€367 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,456 | €1,964 | -€1,492 | -43.2% |
| Other operating charges | 640/8 | €21,717 | €1,760 | -€19,957 | -91.9% |
| Gross operating margin | 9900 | €528 | -€105 | -€633 | |
| Operating profit (loss) | 9901 | -€24,278 | -€3,829 | +€20,449 | +84.2% |
| Financial income | 75/76B | €816 | - | -€816 | |
| Recurring financial income | 75 | €816 | - | -€816 | |
| Financial charges | 65/66B | €3,942 | €342 | -€3,601 | -91.3% |
| Recurring financial charges | 65 | €3,942 | €342 | -€3,601 | -91.3% |
| Profit (loss) for the period before taxes | 9903 | -€27,405 | -€4,171 | +€23,234 | +84.8% |
| Profit (loss) for the period | 9904 | -€27,405 | -€4,171 | +€23,234 | +84.8% |
| Profit (loss) for the period to be appropriated | 9905 | -€27,405 | -€4,171 | +€23,234 | +84.8% |
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 21 October 2026 via checked.be.