ECONUISIBLE: 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.
ECONUISIBLE
Largest movements
- Receivables within one year +€35,172
up €35,172 (+403%), from €8,732 to €43,905
of which Trade receivables: +€22,638
- Current investments +€6,500
new in 2025: €6,500
- Formation expenses -€916
no longer reported in 2025 (was €916)
- Stocks and contracts -€769
down €769 (-27.9%), from €2,753 to €1,984
- Profit (loss) carried forward +€29,704
up €29,704, from -€2,159 to €27,545
- Tax, wage and social debts +€9,160
up €9,160 (+151%), from €6,064 to €15,224
- Trade debts +€1,635
up €1,635 (+45.8%), from €3,566 to €5,202
- Gross operating margin +€41,661
up €41,661 (+1,942%), from €2,145 to €43,806
- Taxes +€8,199
new in 2025: €8,199
- Financial charges +€975
new in 2025: €975
- Depreciation +€784
up €784 (+633%), from €124 to €908
- Staff costs +€607
up €607 (+14.8%), from €4,111 to €4,717
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 | €12,794 | €52,970 | +€40,176 | +314% |
| Formation expenses | 20 | €916 | - | -€916 | |
| Current assets | 29/58 | €11,878 | €52,970 | +€41,092 | +346% |
| Stocks and contracts in progress | 3 | €2,753 | €1,984 | -€769 | -27.9% |
| Stocks | 30/36 | €2,753 | €1,984 | -€769 | -27.9% |
| Amounts receivable within one year | 40/41 | €8,732 | €43,905 | +€35,172 | +403% |
| Trade receivables | 40 | €4,811 | €27,449 | +€22,638 | +471% |
| Other amounts receivable | 41 | €3,921 | €16,455 | +€12,534 | +320% |
| Current investments | 50/53 | - | €6,500 | +€6,500 | |
| Cash at bank and in hand | 54/58 | €393 | €581 | +€189 | +48.0% |
| Total equity and liabilities | 10/49 | €12,794 | €52,970 | +€40,176 | +314% |
| Equity | 10/15 | €2,841 | €32,545 | +€29,704 | +1,046% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Capital | 10 | €5,000 | - | -€5,000 | |
| Issued capital | 100 | €5,000 | - | -€5,000 | |
| Profit (loss) carried forward | 14 | -€2,159 | €27,545 | +€29,704 | |
| Amounts payable | 17/49 | €9,953 | €20,425 | +€10,472 | +105% |
| Amounts payable within one year | 42/48 | €9,953 | €20,425 | +€10,472 | +105% |
| Trade debts | 44 | €3,566 | €5,202 | +€1,635 | +45.8% |
| Suppliers | 440/4 | €3,566 | €5,202 | +€1,635 | +45.8% |
| Taxes, remuneration and social security | 45 | €6,064 | €15,224 | +€9,160 | +151% |
| Taxes | 450/3 | €6,064 | €15,224 | +€9,160 | +151% |
| Other amounts payable | 47/48 | €323 | - | -€323 | |
| Remuneration, social security and pensions | 62 | €4,111 | €4,717 | +€607 | +14.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €124 | €908 | +€784 | +633% |
| Other operating charges | 640/8 | - | €213 | +€213 | |
| Non-recurring operating charges | 66A | €70 | - | -€70 | |
| Gross operating margin | 9900 | €2,145 | €43,806 | +€41,661 | +1,942% |
| Operating profit (loss) | 9901 | -€2,159 | €37,968 | +€40,128 | |
| Financial income | 75/76B | - | €451 | +€451 | |
| Recurring financial income | 75 | - | €451 | +€451 | |
| Financial charges | 65/66B | - | €975 | +€975 | |
| Recurring financial charges | 65 | - | €975 | +€975 | |
| Profit (loss) for the period before taxes | 9903 | -€2,159 | €37,444 | +€39,604 | |
| Income taxes | 67/77 | - | €8,199 | +€8,199 | |
| Profit (loss) for the period | 9904 | -€2,159 | €29,245 | +€31,405 | |
| Profit (loss) for the period to be appropriated | 9905 | -€2,159 | €29,245 | +€31,405 |
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 25 October 2026 via checked.be.