ePix Solutions: 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.
ePix Solutions
Largest movements
- Cash +€9,735
up €9,735 (+16.7%), from €58,207 to €67,942
mainly Net result for the year (+€19,580) and Depreciation (+€6,230)
- Receivables within one year +€4,065
up €4,065 (+18.8%), from €21,663 to €25,728
of which Trade receivables: +€2,190
- Tangible fixed assets -€3,973
down €3,973 (-48.9%), from €8,122 to €4,150
of which Plant, machinery and equipment: -€5,050
- Profit (loss) carried forward +€19,580
up €19,580 (+34.1%), from €57,358 to €76,938
- Tax, wage and social debts -€10,055
down €10,055 (-38.7%), from €25,957 to €15,902
- Trade debts +€1,033
up €1,033 (+41.1%), from €2,514 to €3,547
- Gross operating margin -€17,832
down €17,832 (-33.3%), from €53,470 to €35,638
- Taxes -€4,122
down €4,122 (-40.3%), from €10,229 to €6,107
- Financial charges +€1,659
up €1,659 (+288.4%), from €575 to €2,235
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 | €88,955 | €99,388 | +€10,432 | +11.7% |
| Fixed assets | 21/28 | €8,122 | €4,150 | -€3,973 | -48.9% |
| Tangible fixed assets | 22/27 | €8,122 | €4,150 | -€3,973 | -48.9% |
| Plant, machinery and equipment | 23 | €6,295 | €1,245 | -€5,050 | -80.2% |
| Furniture and vehicles | 24 | €1,827 | €959 | -€868 | -47.5% |
| Other tangible fixed assets | 26 | - | €1,945 | +€1,945 | |
| Current assets | 29/58 | €80,833 | €95,238 | +€14,405 | +17.8% |
| Amounts receivable within one year | 40/41 | €21,663 | €25,728 | +€4,065 | +18.8% |
| Trade receivables | 40 | €21,663 | €23,853 | +€2,190 | +10.1% |
| Other amounts receivable | 41 | - | €1,875 | +€1,875 | |
| Cash at bank and in hand | 54/58 | €58,207 | €67,942 | +€9,735 | +16.7% |
| Deferred charges and accrued income | 490/1 | €963 | €1,568 | +€605 | +62.8% |
| Total equity and liabilities | 10/49 | €88,955 | €99,388 | +€10,432 | +11.7% |
| Equity | 10/15 | €60,358 | €79,938 | +€19,580 | +32.4% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €57,358 | €76,938 | +€19,580 | +34.1% |
| Amounts payable | 17/49 | €28,597 | €19,449 | -€9,148 | -32.0% |
| Amounts payable within one year | 42/48 | €28,586 | €19,449 | -€9,136 | -32.0% |
| Trade debts | 44 | €2,514 | €3,547 | +€1,033 | +41.1% |
| Suppliers | 440/4 | €2,514 | €3,547 | +€1,033 | +41.1% |
| Taxes, remuneration and social security | 45 | €25,957 | €15,902 | -€10,055 | -38.7% |
| Taxes | 450/3 | €25,957 | €15,902 | -€10,055 | -38.7% |
| Other amounts payable | 47/48 | €115 | €0 | -€115 | -100.0% |
| Accrued charges and deferred income | 492/3 | €11 | €0 | -€11 | -100.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,807 | €6,230 | +€423 | +7.3% |
| Other operating charges | 640/8 | €1,133 | €1,487 | +€354 | +31.2% |
| Gross operating margin | 9900 | €53,470 | €35,638 | -€17,832 | -33.3% |
| Operating profit (loss) | 9901 | €46,530 | €27,921 | -€18,608 | -40.0% |
| Financial income | 75/76B | - | €1 | +€1 | |
| Recurring financial income | 75 | - | €1 | +€1 | |
| Financial charges | 65/66B | €575 | €2,235 | +€1,659 | +288.4% |
| Recurring financial charges | 65 | €575 | €2,235 | +€1,659 | +288.4% |
| Profit (loss) for the period before taxes | 9903 | €45,954 | €25,687 | -€20,267 | -44.1% |
| Income taxes | 67/77 | €10,229 | €6,107 | -€4,122 | -40.3% |
| Profit (loss) for the period | 9904 | €35,725 | €19,580 | -€16,145 | -45.2% |
| Profit (loss) for the period to be appropriated | 9905 | €35,725 | €19,580 | -€16,145 | -45.2% |
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 9 October 2026 via checked.be.