ESMERALDIAM: 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.
ESMERALDIAM
Largest movements
No asset line moved by more than 1% of the balance sheet total.
No liability line moved by more than 1% of the balance sheet total.
- Gross operating margin -€10,295
down €10,295 (-75.3%), from €13,668 to €3,374
- Financial charges -€6,537
down €6,537 (-73.7%), from €8,865 to €2,328
- Financial income +€3,275
up €3,275 (+174%), from €1,881 to €5,156
- Depreciation +€2,049
up €2,049 (+103%), from €1,998 to €4,047
- Taxes +€446
up €446 (+86.1%), from €518 to €964
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 | €2,157,462 | €2,178,098 | +€20,637 | +1.0% |
| Fixed assets | 21/28 | €15,560 | €11,488 | -€4,072 | -26.2% |
| Tangible fixed assets | 22/27 | €15,535 | €11,488 | -€4,047 | -26.1% |
| Plant, machinery and equipment | 23 | €15,535 | €11,488 | -€4,047 | -26.1% |
| Financial fixed assets | 28 | €25 | - | -€25 | |
| Current assets | 29/58 | €2,141,901 | €2,166,610 | +€24,709 | +1.2% |
| Stocks and contracts in progress | 3 | €1,759,331 | €1,766,710 | +€7,380 | +0.4% |
| Stocks | 30/36 | €1,759,331 | €1,766,710 | +€7,380 | +0.4% |
| Amounts receivable within one year | 40/41 | €379,248 | €399,562 | +€20,314 | +5.4% |
| Trade receivables | 40 | €112,352 | €130,542 | +€18,190 | +16.2% |
| Other amounts receivable | 41 | €266,896 | €269,020 | +€2,124 | +0.8% |
| Cash at bank and in hand | 54/58 | €3,323 | €338 | -€2,985 | -89.8% |
| Total equity and liabilities | 10/49 | €2,157,462 | €2,178,098 | +€20,637 | +1.0% |
| Equity | 10/15 | -€72,134 | -€72,061 | +€73 | +0.1% |
| Contributions | 10/11 | €18,550 | €18,550 | = | 0.0% |
| Reserves | 13 | €6,280 | €6,280 | = | 0.0% |
| Distributable reserves | 133 | €6,280 | €6,280 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€96,964 | -€96,891 | +€73 | +0.1% |
| Amounts payable | 17/49 | €2,229,596 | €2,250,160 | +€20,564 | +0.9% |
| Amounts payable within one year | 42/48 | €2,229,596 | €2,250,160 | +€20,564 | +0.9% |
| Financial debts | 43 | - | €440 | +€440 | |
| Credit institutions | 430/8 | - | €440 | +€440 | |
| Trade debts | 44 | €296,266 | €312,409 | +€16,144 | +5.4% |
| Suppliers | 440/4 | €296,266 | €312,409 | +€16,144 | +5.4% |
| Taxes, remuneration and social security | 45 | €427 | - | -€427 | |
| Taxes | 450/3 | €427 | - | -€427 | |
| Other amounts payable | 47/48 | €1,932,903 | €1,937,310 | +€4,407 | +0.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,998 | €4,047 | +€2,049 | +103% |
| Other operating charges | 640/8 | €1,248 | €1,118 | -€130 | -10.4% |
| Gross operating margin | 9900 | €13,668 | €3,374 | -€10,295 | -75.3% |
| Operating profit (loss) | 9901 | €10,422 | -€1,792 | -€12,214 | |
| Financial income | 75/76B | €1,881 | €5,156 | +€3,275 | +174% |
| Recurring financial income | 75 | €1,881 | €5,156 | +€3,275 | +174% |
| Financial charges | 65/66B | €8,865 | €2,328 | -€6,537 | -73.7% |
| Recurring financial charges | 65 | €8,865 | €2,328 | -€6,537 | -73.7% |
| Profit (loss) for the period before taxes | 9903 | €3,438 | €1,036 | -€2,401 | -69.9% |
| Income taxes | 67/77 | €518 | €964 | +€446 | +86.1% |
| Profit (loss) for the period | 9904 | €2,920 | €73 | -€2,847 | -97.5% |
| Profit (loss) for the period to be appropriated | 9905 | €2,920 | €73 | -€2,847 | -97.5% |
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 31 October 2026 via checked.be.