Eddyssimmo: what changed
Eddyssimmo
Largest movements
- Cash +€70,385
up €70,385 (+87.9%), from €80,097 to €150,482
mainly Net result for the year (+€91,128) and Other debts (+€82,859)
- Current investments +€25,564
up €25,564 (+21.3%), from €120,000 to €145,564
- Deferred charges and accrued income -€3,171
no longer reported in 2025 (was €3,171)
- Other debts +€82,859
up €82,859 (+2,501%), from €3,313 to €86,171
- Tax, wage and social debts +€19,689
up €19,689 (+67.0%), from €29,382 to €49,071
- Profit (loss) carried forward -€8,872
down €8,872 (-5.3%), from €168,884 to €160,012
- Turnover +€175,923
new in 2025: €175,923
- Gross operating margin +€80,475
up €80,475 (+269%), from €29,875 to €110,351
- Purchases and services +€66,103
new in 2025: €66,103
- Taxes +€19,161
up €19,161 (+294%), from €6,514 to €25,675
- Financial income +€5,903
up €5,903 (+339%), from €1,743 to €7,647
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €205,220 | €297,336 | +€92,116 | +44.9% |
| Fixed assets | 21/28 | €1,952 | €1,290 | -€662 | -33.9% |
| Tangible fixed assets | 22/27 | €1,952 | €1,290 | -€662 | -33.9% |
| Furniture and vehicles | 24 | €1,952 | €1,290 | -€662 | -33.9% |
| Current assets | 29/58 | €203,268 | €296,046 | +€92,778 | +45.6% |
| Current investments | 50/53 | €120,000 | €145,564 | +€25,564 | +21.3% |
| Cash at bank and in hand | 54/58 | €80,097 | €150,482 | +€70,385 | +87.9% |
| Deferred charges and accrued income | 490/1 | €3,171 | - | -€3,171 | |
| Total equity and liabilities | 10/49 | €205,220 | €297,336 | +€92,116 | +44.9% |
| Equity | 10/15 | €170,884 | €162,012 | -€8,872 | -5.2% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €168,884 | €160,012 | -€8,872 | -5.3% |
| Amounts payable | 17/49 | €34,336 | €135,324 | +€100,988 | +294% |
| Amounts payable within one year | 42/48 | €34,336 | €135,324 | +€100,988 | +294% |
| Trade debts | 44 | €1,642 | €82 | -€1,560 | -95.0% |
| Suppliers | 440/4 | €1,642 | €82 | -€1,560 | -95.0% |
| Taxes, remuneration and social security | 45 | €29,382 | €49,071 | +€19,689 | +67.0% |
| Taxes | 450/3 | €29,382 | €49,071 | +€19,689 | +67.0% |
| Other amounts payable | 47/48 | €3,313 | €86,171 | +€82,859 | +2,501% |
| Turnover | 70 | - | €175,923 | +€175,923 | |
| Goods, raw materials, services and sundry goods | 60/61 | - | €66,103 | +€66,103 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €662 | €662 | = | 0.0% |
| Other operating charges | 640/8 | €387 | €400 | +€12 | +3.2% |
| Gross operating margin | 9900 | €29,875 | €110,351 | +€80,475 | +269% |
| Operating profit (loss) | 9901 | €28,826 | €109,289 | +€80,463 | +279% |
| Financial income | 75/76B | €1,743 | €7,647 | +€5,903 | +339% |
| Recurring financial income | 75 | €1,743 | €7,647 | +€5,903 | +339% |
| Financial charges | 65/66B | €205 | €132 | -€72 | -35.4% |
| Recurring financial charges | 65 | €205 | €132 | -€72 | -35.4% |
| Profit (loss) for the period before taxes | 9903 | €30,365 | €116,803 | +€86,439 | +285% |
| Income taxes | 67/77 | €6,514 | €25,675 | +€19,161 | +294% |
| Profit (loss) for the period | 9904 | €23,851 | €91,128 | +€67,277 | +282% |
| Profit (loss) for the period to be appropriated | 9905 | €23,851 | €91,128 | +€67,277 | +282% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 3 November 2026 via checked.be.