eMindBrowser: 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.
eMindBrowser
Largest movements
- Cash +€3,536
up €3,536 (+392.5%), from €901 to €4,437
mainly Other debts (+€4,740) and Depreciation (+€833)
- Tangible fixed assets -€833
down €833 (-31.3%), from €2,661 to €1,827
- Deferred charges and accrued income -€781
down €781 (-80.9%), from €965 to €184
- Receivables within one year +€593
up €593 (+10.6%), from €5,608 to €6,201
of which Other amounts receivable: +€908
- Other debts +€4,740
up €4,740 (+1200.1%), from €395 to €5,135
- Trade debts -€2,252
down €2,252 (-43.8%), from €5,146 to €2,894
of which Bills of exchange payable: -€2,730
- Tax, wage and social debts +€265
up €265 (+18.0%), from €1,472 to €1,737
- Accrued charges and deferred income -€129
no longer reported in 2025 (was €129)
- Purchases and services +€13,977
up €13,977 (+2137.8%), from €654 to €14,631
- Turnover +€10,062
up €10,062 (+179.7%), from €5,600 to €15,662
- Gross operating margin -€3,915
down €3,915 (-79.1%), from €4,946 to €1,031
- Depreciation -€1,191
down €1,191 (-58.8%), from €2,024 to €833
- Taxes -€876
down €876 (-94.3%), from €929 to €53
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.
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.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €10,135 | €12,650 | +€2,515 | +24.8% |
| Fixed assets | 21/28 | €2,661 | €1,827 | -€833 | -31.3% |
| Tangible fixed assets | 22/27 | €2,661 | €1,827 | -€833 | -31.3% |
| Furniture and vehicles | 24 | €2,661 | €1,827 | -€833 | -31.3% |
| Current assets | 29/58 | €7,474 | €10,823 | +€3,348 | +44.8% |
| Amounts receivable within one year | 40/41 | €5,608 | €6,201 | +€593 | +10.6% |
| Trade receivables | 40 | €5,608 | €5,293 | -€315 | -5.6% |
| Other amounts receivable | 41 | - | €908 | +€908 | |
| Cash at bank and in hand | 54/58 | €901 | €4,437 | +€3,536 | +392.5% |
| Deferred charges and accrued income | 490/1 | €965 | €184 | -€781 | -80.9% |
| Total equity and liabilities | 10/49 | €10,135 | €12,650 | +€2,515 | +24.8% |
| Equity | 10/15 | €2,992 | €2,884 | -€109 | -3.6% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Reserves | 13 | €1,990 | €1,990 | = | 0.0% |
| Distributable reserves | 133 | €1,990 | €1,990 | = | 0.0% |
| Profit (loss) carried forward | 14 | €2 | -€106 | -€109 | |
| Amounts payable | 17/49 | €7,143 | €9,766 | +€2,624 | +36.7% |
| Amounts payable within one year | 42/48 | €7,013 | €9,766 | +€2,753 | +39.3% |
| Trade debts | 44 | €5,146 | €2,894 | -€2,252 | -43.8% |
| Suppliers | 440/4 | €2,416 | €2,894 | +€478 | +19.8% |
| Bills of exchange payable | 441 | €2,730 | - | -€2,730 | |
| Taxes, remuneration and social security | 45 | €1,472 | €1,737 | +€265 | +18.0% |
| Taxes | 450/3 | €1,472 | €1,737 | +€265 | +18.0% |
| Other amounts payable | 47/48 | €395 | €5,135 | +€4,740 | +1200.1% |
| Accrued charges and deferred income | 492/3 | €129 | - | -€129 | |
| Turnover | 70 | €5,600 | €15,662 | +€10,062 | +179.7% |
| Goods, raw materials, services and sundry goods | 60/61 | €654 | €14,631 | +€13,977 | +2137.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,024 | €833 | -€1,191 | -58.8% |
| Other operating charges | 640/8 | - | €226 | +€226 | |
| Gross operating margin | 9900 | €4,946 | €1,031 | -€3,915 | -79.1% |
| Operating profit (loss) | 9901 | €2,922 | -€28 | -€2,950 | |
| Financial income | 75/76B | - | €2 | +€2 | |
| Recurring financial income | 75 | - | €2 | +€2 | |
| Financial charges | 65/66B | - | €30 | +€30 | |
| Recurring financial charges | 65 | - | €30 | +€30 | |
| Profit (loss) for the period before taxes | 9903 | €2,922 | -€55 | -€2,977 | |
| Income taxes | 67/77 | €929 | €53 | -€876 | -94.3% |
| Profit (loss) for the period | 9904 | €1,992 | -€109 | -€2,101 | |
| Profit (loss) for the period to be appropriated | 9905 | €1,992 | -€109 | -€2,101 |
Source: filed annual accounts (NBB), fiscal years ended 31 March 2024 and 31 March 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 6 October 2026 via checked.be.