Eliott Infi: 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.
Eliott Infi
Largest movements
- Cash -€8,172
down €8,172 (-99.3%), from €8,231 to €59
mainly Net result for the year (-€9,501) and Receivables within one year (-€1,374)
- Deferred charges and accrued income -€3,576
down €3,576 (-33.6%), from €10,651 to €7,075
- Receivables within one year +€1,374
up €1,374 (+1,457%), from €94 to €1,469
of which Other amounts receivable: +€1,469
- Profit (loss) carried forward -€9,501
down €9,501 (-48.3%), from €19,678 to €10,177
- Tax, wage and social debts -€1,222
down €1,222 (-36.3%), from €3,363 to €2,141
of which Taxes: -€1,222
- Trade debts +€610
new in 2025: €610
- Other debts -€260
down €260 (-100%), from €260 to €0
- Gross operating margin -€29,784
down €29,784, from €22,627 to -€7,157
- Taxes -€4,897
down €4,897 (-97.2%), from €5,038 to €141
- Financial charges -€238
down €238 (-26.5%), from €896 to €659
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 | €25,301 | €14,928 | -€10,373 | -41.0% |
| Current assets | 29/58 | €25,301 | €14,928 | -€10,373 | -41.0% |
| Amounts receivable after more than one year | 29 | €6,325 | €6,325 | = | 0.0% |
| Other amounts receivable | 291 | €6,325 | €6,325 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €94 | €1,469 | +€1,374 | +1,457% |
| Trade receivables | 40 | €94 | €0 | -€94 | -100% |
| Other amounts receivable | 41 | - | €1,469 | +€1,469 | |
| Cash at bank and in hand | 54/58 | €8,231 | €59 | -€8,172 | -99.3% |
| Deferred charges and accrued income | 490/1 | €10,651 | €7,075 | -€3,576 | -33.6% |
| Total equity and liabilities | 10/49 | €25,301 | €14,928 | -€10,373 | -41.0% |
| Equity | 10/15 | €21,678 | €12,177 | -€9,501 | -43.8% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Contributions outside capital | 11 | €2,000 | - | -€2,000 | |
| Other | 1109/19 | €2,000 | - | -€2,000 | |
| Profit (loss) carried forward | 14 | €19,678 | €10,177 | -€9,501 | -48.3% |
| Amounts payable | 17/49 | €3,623 | €2,750 | -€872 | -24.1% |
| Amounts payable within one year | 42/48 | €3,623 | €2,750 | -€872 | -24.1% |
| Trade debts | 44 | - | €610 | +€610 | |
| Suppliers | 440/4 | - | €610 | +€610 | |
| Taxes, remuneration and social security | 45 | €3,363 | €2,141 | -€1,222 | -36.3% |
| Taxes | 450/3 | €1,363 | €141 | -€1,222 | -89.7% |
| Remuneration and social security | 454/9 | €2,000 | €2,000 | = | 0.0% |
| Other amounts payable | 47/48 | €260 | €0 | -€260 | -100% |
| Other operating charges | 640/8 | €1,658 | €1,704 | +€46 | +2.8% |
| Gross operating margin | 9900 | €22,627 | -€7,157 | -€29,784 | |
| Operating profit (loss) | 9901 | €20,969 | -€8,861 | -€29,829 | |
| Financial income | 75/76B | €213 | €159 | -€54 | -25.2% |
| Recurring financial income | 75 | €213 | €159 | -€54 | -25.2% |
| Financial charges | 65/66B | €896 | €659 | -€238 | -26.5% |
| Recurring financial charges | 65 | €896 | €659 | -€238 | -26.5% |
| Profit (loss) for the period before taxes | 9903 | €20,285 | -€9,360 | -€29,645 | |
| Income taxes | 67/77 | €5,038 | €141 | -€4,897 | -97.2% |
| Profit (loss) for the period | 9904 | €15,247 | -€9,501 | -€24,748 | |
| Profit (loss) for the period to be appropriated | 9905 | €15,247 | -€9,501 | -€24,748 |
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 20 October 2026 via checked.be.