ELLEN DE BRUYCKERE: what changed
ELLEN DE BRUYCKERE
Largest movements
- Cash +€36,475
up €36,475 (+83.2%), from €43,829 to €80,305
mainly Net result for the year (+€30,838) and Tax, wage and social debts (+€5,621)
- Profit (loss) carried forward +€30,838
up €30,838 (+83.1%), from €37,125 to €67,963
- Tax, wage and social debts +€5,621
up €5,621 (+221%), from €2,545 to €8,166
- Gross operating margin +€9,760
up €9,760 (+33.1%), from €29,473 to €39,233
- Taxes +€2,176
up €2,176 (+37.6%), from €5,783 to €7,959
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 | €46,561 | €83,280 | +€36,718 | +78.9% |
| Current assets | 29/58 | €46,561 | €83,280 | +€36,718 | +78.9% |
| Amounts receivable within one year | 40/41 | €2,732 | €2,717 | -€15 | -0.5% |
| Other amounts receivable | 41 | €2,732 | €2,717 | -€15 | -0.5% |
| Cash at bank and in hand | 54/58 | €43,829 | €80,305 | +€36,475 | +83.2% |
| Deferred charges and accrued income | 490/1 | - | €258 | +€258 | |
| Total equity and liabilities | 10/49 | €46,561 | €83,280 | +€36,718 | +78.9% |
| Equity | 10/15 | €43,125 | €73,963 | +€30,838 | +71.5% |
| Contributions | 10/11 | €6,000 | €6,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €37,125 | €67,963 | +€30,838 | +83.1% |
| Amounts payable | 17/49 | €3,437 | €9,317 | +€5,880 | +171% |
| Amounts payable within one year | 42/48 | €3,437 | €9,317 | +€5,880 | +171% |
| Taxes, remuneration and social security | 45 | €2,545 | €8,166 | +€5,621 | +221% |
| Taxes | 450/3 | €2,545 | €8,166 | +€5,621 | +221% |
| Other amounts payable | 47/48 | €891 | €1,150 | +€259 | +29.1% |
| Other operating charges | 640/8 | €787 | €400 | -€388 | -49.2% |
| Gross operating margin | 9900 | €29,473 | €39,233 | +€9,760 | +33.1% |
| Operating profit (loss) | 9901 | €28,685 | €38,833 | +€10,148 | +35.4% |
| Financial income | 75/76B | €12 | €5 | -€7 | -58.5% |
| Recurring financial income | 75 | €12 | €5 | -€7 | -58.5% |
| Financial charges | 65/66B | €36 | €40 | +€4 | +11.9% |
| Recurring financial charges | 65 | €36 | €40 | +€4 | +11.9% |
| Profit (loss) for the period before taxes | 9903 | €28,661 | €38,798 | +€10,136 | +35.4% |
| Income taxes | 67/77 | €5,783 | €7,959 | +€2,176 | +37.6% |
| Profit (loss) for the period | 9904 | €22,878 | €30,838 | +€7,960 | +34.8% |
| Profit (loss) for the period to be appropriated | 9905 | €22,878 | €30,838 | +€7,960 | +34.8% |
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 7 November 2026 via checked.be.