ECUPHAR: 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.
What changed
ECUPHAR
NACE 73.300, Public relations and communication consultancy
fiscal year 2024 against 2025filed annual accounts (NBB)
Net result for the year
€1.6m
2024 · €36.1m-€34.4m
Equity
€83.3m
2024 · €94.7m-€11.4m
Cash
€1.7m
2024 · €12.9m-€11.1m
Balance sheet total
€164.1m
2024 · €241.0m-€76.9m
Largest movements
Assets
- Receivables within one year -€60.8m
down €60.8m (-78.1%), from €77.9m to €17.0m
of which Other amounts receivable: -€62.8m
- Financial fixed assets -€36.6m
down €36.6m (-25.7%), from €142.4m to €105.8m
of which Affiliated companies: -€36.6m
- Receivables after one year +€31.0m
up €31.0m, from €0 to €31.0m
- Cash -€11.1m
down €11.1m (-86.5%), from €12.9m to €1.7m
mainly Other debts (-€108.1m) and Receivables after one year (-€31.0m)
Equity and liabilities
- Other debts -€108.1m
down €108.1m (-93.3%), from €115.9m to €7.8m
- Debts after one year +€39.9m
up €39.9m (+167.3%), from €23.8m to €63.7m
of which Other amounts payable: +€52.4m
- Reserves -€11.4m
down €11.4m (-19.8%), from €57.5m to €46.1m
of which Distributable reserves: -€11.4m
Income statement
- Financial income -€33.7m
down €33.7m (-77.6%), from €43.5m to €9.8m
of which Financial income: -€30.9m
- Depreciation -€1.3m
down €1.3m (-37.7%), from €3.5m to €2.2m
- Financial charges +€1.0m
up €1.0m (+11.2%), from €9.1m to €10.1m
of which Financial charges: +€1.0m
- Turnover -€336,852
down €336,852 (-1.5%), from €23.2m to €22.9m
- Goods and materials +€256,318
up €256,318 (+4.4%), from €5.8m to €6.1m
of which Change in stocks: decrease (increase): +€656,929
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.
Result 2024
€36.1m
Turnover
-€336,852
Other operating income
-€34,336
Goods and materials
-€256,318
Services and other goods
-€146,013
Staff costs
+€85,851
Depreciation
+€1.3m
Write-downs
+€80,814
Other operating charges
-€1,413
Other operating items
-€390,084
Financial income
-€33.7m
Financial charges
-€1.0m
Taxes
+€6,237
Result 2025
€1.6m
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.
From operations
-€72.6m
Investment
+€33.4m
Financing
+€28.1m
Cash 2024
€12.9m
From operations (derived)
-€72.6m
Net result for the year
+€1.6m
Depreciation
+€2.2m
Receivables after one year
-€31.0m
Stocks and contracts
+€346,492
Receivables within one year
+€60.8m
Smaller working-capital items
+€48,111
Trade debts
+€1.4m
Other debts
-€108.1m
Investment (derived)
+€33.4m
Investment in fixed assets (net)
+€33.4m
Financing
+€28.1m
Debts after one year
+€39.9m
Current portion of long-term debt
+€1.3m
Contributions, distributions and other
-€13.0m
Cash 2025
€1.7m
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €241,012,256 | €164,122,417 | -€76.9m | -31.9% |
| Fixed assets | 21/28 | €147,925,852 | €112,358,170 | -€35.6m | -24.0% |
| Intangible fixed assets | 21 | €5,508,068 | €6,544,888 | +€1.0m | +18.8% |
| Tangible fixed assets | 22/27 | €4,498 | €8,187 | +€3,689 | +82.0% |
| Plant, machinery and equipment | 23 | €0 | - | = | |
| Furniture and vehicles | 24 | €4,498 | €8,187 | +€3,689 | +82.0% |
| Assets under construction and advance payments | 27 | €0 | - | = | |
| Financial fixed assets | 28 | €142,413,285 | €105,805,095 | -€36.6m | -25.7% |
| Affiliated companies | 280/1 | €142,412,371 | €105,804,181 | -€36.6m | -25.7% |
| Participating interests | 280 | €66,017,891 | €105,804,181 | +€39.8m | +60.3% |
| Amounts receivable | 281 | €76,394,481 | €0 | -€76.4m | -100.0% |
| Other financial fixed assets | 284/8 | €914 | €914 | = | 0.0% |
| Amounts receivable and cash guarantees | 285/8 | €914 | €914 | = | 0.0% |
| Current assets | 29/58 | €93,086,404 | €51,764,247 | -€41.3m | -44.4% |
| Amounts receivable after more than one year | 29 | €0 | €31,042,343 | +€31.0m | |
| Other amounts receivable | 291 | €0 | €31,042,343 | +€31.0m | |
| Stocks and contracts in progress | 3 | €1,968,760 | €1,622,268 | -€346,492 | -17.6% |
| Stocks | 30/36 | €1,968,760 | €1,622,268 | -€346,492 | -17.6% |
| Raw materials and consumables | 30/31 | €440,365 | €344,503 | -€95,863 | -21.8% |
| Goods purchased for resale | 34 | €1,528,395 | €1,277,765 | -€250,629 | -16.4% |
| Amounts receivable within one year | 40/41 | €77,854,972 | €17,022,855 | -€60.8m | -78.1% |
| Trade receivables | 40 | €8,269,409 | €10,233,306 | +€2.0m | +23.7% |
| Other amounts receivable | 41 | €69,585,563 | €6,789,549 | -€62.8m | -90.2% |
| Cash at bank and in hand | 54/58 | €12,883,816 | €1,738,231 | -€11.1m | -86.5% |
| Deferred charges and accrued income | 490/1 | €378,855 | €338,550 | -€40,305 | -10.6% |
| Total equity and liabilities | 10/49 | €241,012,256 | €164,122,417 | -€76.9m | -31.9% |
| Equity | 10/15 | €94,655,700 | €83,292,736 | -€11.4m | -12.0% |
| Contributions | 10/11 | €37,203,307 | €37,203,307 | = | 0.0% |
| Capital | 10 | €12,967,260 | €12,967,260 | = | 0.0% |
| Issued capital | 100 | €12,967,260 | €12,967,260 | = | 0.0% |
| Outside capital | 11 | €24,236,047 | €24,236,047 | = | 0.0% |
| Share premium | 1100/10 | €24,236,047 | €24,236,047 | = | 0.0% |
| Reserves | 13 | €57,452,392 | €46,089,429 | -€11.4m | -19.8% |
| Non-distributable reserves | 130/1 | €1,296,726 | €1,296,726 | = | 0.0% |
| Legal reserve | 130 | €1,296,726 | €1,296,726 | = | 0.0% |
| Distributable reserves | 133 | €56,155,666 | €44,792,703 | -€11.4m | -20.2% |
| Amounts payable | 17/49 | €146,356,556 | €80,829,681 | -€65.5m | -44.8% |
| Amounts payable after more than one year | 17 | €23,823,529 | €63,683,444 | +€39.9m | +167.3% |
| Financial debts | 170/4 | €23,823,529 | €11,303,309 | -€12.5m | -52.6% |
| Credit institutions | 173 | €23,823,529 | €11,303,309 | -€12.5m | -52.6% |
| Other amounts payable | 178/9 | - | €52,380,135 | +€52.4m | |
| Amounts payable within one year | 42/48 | €122,514,177 | €17,094,360 | -€105.4m | -86.0% |
| Current portion of amounts payable after more than one year | 42 | €1,176,471 | €2,426,471 | +€1.3m | +106.2% |
| Trade debts | 44 | €4,927,795 | €6,364,736 | +€1.4m | +29.2% |
| Suppliers | 440/4 | €4,927,795 | €6,364,736 | +€1.4m | +29.2% |
| Advances received on contracts in progress | 46 | €39,719 | €0 | -€39,719 | -100.0% |
| Taxes, remuneration and social security | 45 | €509,457 | €523,955 | +€14,498 | +2.8% |
| Taxes | 450/3 | €0 | €21,807 | +€21,807 | +13629393.8% |
| Remuneration and social security | 454/9 | €509,457 | €502,148 | -€7,309 | -1.4% |
| Other amounts payable | 47/48 | €115,860,734 | €7,779,198 | -€108.1m | -93.3% |
| Accrued charges and deferred income | 492/3 | €18,850 | €51,877 | +€33,027 | +175.2% |
| Operating income | 70/76A | €24,011,851 | €23,544,582 | -€467,269 | -1.9% |
| Turnover | 70 | €23,210,710 | €22,873,858 | -€336,852 | -1.5% |
| Own construction capitalised | 72 | €196,904 | €200,859 | +€3,955 | +2.0% |
| Other operating income | 74 | €88,771 | €54,435 | -€34,336 | -38.7% |
| Non-recurring operating income | 76A | €515,467 | €415,430 | -€100,037 | -19.4% |
| Operating charges | 60/66A | €22,312,303 | €21,522,009 | -€790,293 | -3.5% |
| Goods for resale, raw materials and consumables | 60 | €5,805,939 | €6,062,257 | +€256,318 | +4.4% |
| Purchases | 600/8 | €6,099,930 | €5,699,319 | -€400,611 | -6.6% |
| Change in stocks: decrease (increase) | 609 | -€293,991 | €362,937 | +€656,929 | |
| Services and other goods | 61 | €10,322,646 | €10,468,658 | +€146,013 | +1.4% |
| Remuneration, social security and pensions | 62 | €2,463,272 | €2,377,421 | -€85,851 | -3.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,508,460 | €2,187,087 | -€1.3m | -37.7% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €64,369 | -€16,445 | -€80,814 | |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | €0 | - | = | |
| Other operating charges | 640/8 | €5,629 | €7,042 | +€1,413 | +25.1% |
| Non-recurring operating charges | 66A | €141,988 | €435,990 | +€294,002 | +207.1% |
| Operating profit (loss) | 9901 | €1,699,549 | €2,022,573 | +€323,024 | +19.0% |
| Financial income | 75/76B | €43,485,172 | €9,751,145 | -€33.7m | -77.6% |
| Recurring financial income | 75 | €40,654,326 | €9,730,285 | -€30.9m | -76.1% |
| Income from financial fixed assets | 750 | €35,329,325 | €1,000,000 | -€34.3m | -97.2% |
| Income from current assets | 751 | €5,178,166 | €4,783,706 | -€394,461 | -7.6% |
| Other financial income | 752/9 | €146,834 | €3,946,579 | +€3.8m | +2587.8% |
| Non-recurring financial income | 76B | €2,830,847 | €20,860 | -€2.8m | -99.3% |
| Financial charges | 65/66B | €9,108,557 | €10,131,458 | +€1.0m | +11.2% |
| Recurring financial charges | 65 | €9,108,557 | €10,131,458 | +€1.0m | +11.2% |
| Debt charges | 650 | €6,149,027 | €5,800,746 | -€348,282 | -5.7% |
| Other financial charges | 652/9 | €2,959,529 | €4,330,713 | +€1.4m | +46.3% |
| Non-recurring financial charges | 66B | €0 | €0 | -€0 | -100.0% |
| Profit (loss) for the period before taxes | 9903 | €36,076,164 | €1,642,260 | -€34.4m | -95.4% |
| Income taxes | 67/77 | €11,460 | €5,223 | -€6,237 | -54.4% |
| Taxes | 670/3 | €354,319 | €5,223 | -€349,096 | -98.5% |
| Tax adjustments and reversals of tax provisions | 77 | €342,859 | €0 | -€342,859 | -100.0% |
| Profit (loss) for the period | 9904 | €36,064,704 | €1,637,037 | -€34.4m | -95.5% |
| Profit (loss) for the period to be appropriated | 9905 | €36,064,704 | €1,637,037 | -€34.4m | -95.5% |
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 3 October 2026 via checked.be.