ERIC COCHEZ: 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.
ERIC COCHEZ
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year -€65,244
down €65,244 (-34.9%), from €187,078 to €121,834
- Profit (loss) carried forward +€36,669
up €36,669 (+47.6%), from €77,038 to €113,707
- Other debts +€15,543
up €15,543 (+17.0%), from €91,548 to €107,091
- Tax, wage and social debts +€13,400
up €13,400 (+115%), from €11,697 to €25,097
- Advances received -€6,890
no longer reported in 2025 (was €6,890)
- Gross operating margin +€46,060
up €46,060 (+417%), from €11,051 to €57,111
- Taxes +€12,579
up €12,579 (+330%), from €3,807 to €16,386
- Financial charges -€1,914
down €1,914 (-34.6%), from €5,528 to €3,615
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 | €457,376 | €455,873 | -€1,502 | -0.3% |
| Fixed assets | 21/28 | €455,613 | €455,613 | = | 0.0% |
| Financial fixed assets | 28 | €455,613 | €455,613 | = | 0.0% |
| Current assets | 29/58 | €1,762 | €260 | -€1,502 | -85.3% |
| Amounts receivable within one year | 40/41 | - | €260 | +€260 | |
| Trade receivables | 40 | - | €260 | +€260 | |
| Cash at bank and in hand | 54/58 | €1,762 | - | -€1,762 | |
| Total equity and liabilities | 10/49 | €457,376 | €455,873 | -€1,502 | -0.3% |
| Equity | 10/15 | €91,298 | €127,967 | +€36,669 | +40.2% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €1,860 | €1,860 | = | 0.0% |
| Profit (loss) carried forward | 14 | €77,038 | €113,707 | +€36,669 | +47.6% |
| Amounts payable | 17/49 | €366,078 | €327,907 | -€38,171 | -10.4% |
| Amounts payable after more than one year | 17 | €187,078 | €121,834 | -€65,244 | -34.9% |
| Financial debts | 170/4 | €187,078 | €121,834 | -€65,244 | -34.9% |
| Amounts payable within one year | 42/48 | €178,612 | €205,673 | +€27,061 | +15.2% |
| Current portion of amounts payable after more than one year | 42 | €64,403 | €65,244 | +€841 | +1.3% |
| Financial debts | 43 | - | €4,192 | +€4,192 | |
| Credit institutions | 430/8 | - | €4,192 | +€4,192 | |
| Trade debts | 44 | €4,074 | €4,048 | -€26 | -0.6% |
| Suppliers | 440/4 | €4,074 | €4,048 | -€26 | -0.6% |
| Advances received on contracts in progress | 46 | €6,890 | - | -€6,890 | |
| Taxes, remuneration and social security | 45 | €11,697 | €25,097 | +€13,400 | +115% |
| Taxes | 450/3 | €11,697 | €25,097 | +€13,400 | +115% |
| Other amounts payable | 47/48 | €91,548 | €107,091 | +€15,543 | +17.0% |
| Accrued charges and deferred income | 492/3 | €387 | €400 | +€12 | +3.2% |
| Other operating charges | 640/8 | €628 | €442 | -€186 | -29.6% |
| Gross operating margin | 9900 | €11,051 | €57,111 | +€46,060 | +417% |
| Operating profit (loss) | 9901 | €10,423 | €56,670 | +€46,246 | +444% |
| Financial charges | 65/66B | €5,528 | €3,615 | -€1,914 | -34.6% |
| Recurring financial charges | 65 | €5,528 | €3,615 | -€1,914 | -34.6% |
| Profit (loss) for the period before taxes | 9903 | €4,895 | €53,055 | +€48,160 | +984% |
| Income taxes | 67/77 | €3,807 | €16,386 | +€12,579 | +330% |
| Profit (loss) for the period | 9904 | €1,088 | €36,669 | +€35,581 | +3,271% |
| Profit (loss) for the period to be appropriated | 9905 | €1,088 | €36,669 | +€35,581 | +3,271% |
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 13 October 2026 via checked.be.