ESP-BAKBOORD: what changed
ESP-BAKBOORD
Largest movements
- Cash +€9,586
up €9,586 (+112%), from €8,524 to €18,110
mainly Other debts (+€47,575)
- Other debts +€47,575
up €47,575 (+67.2%), from €70,761 to €118,335
- Current portion of long-term debt -€18,455
down €18,455 (-83.2%), from €22,178 to €3,723
- Debts after one year -€9,415
down €9,415 (-19.4%), from €48,576 to €39,161
- Reserves -€6,327
down €6,327 (-4.5%), from €139,543 to €133,215
- Financial income -€52,052
down €52,052 (-99.9%), from €52,092 to €40
- Financial charges -€2,088
down €2,088 (-35.2%), from €5,934 to €3,846
- Gross operating margin +€423
up €423 (+17.5%), from -€2,417 to -€1,993
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 | €326,862 | €337,733 | +€10,871 | +3.3% |
| Fixed assets | 21/28 | €318,000 | €318,000 | = | 0.0% |
| Financial fixed assets | 28 | €318,000 | €318,000 | = | 0.0% |
| Current assets | 29/58 | €8,862 | €19,733 | +€10,871 | +123% |
| Amounts receivable within one year | 40/41 | €338 | €1,623 | +€1,285 | +380% |
| Other amounts receivable | 41 | €338 | €1,623 | +€1,285 | +380% |
| Cash at bank and in hand | 54/58 | €8,524 | €18,110 | +€9,586 | +112% |
| Total equity and liabilities | 10/49 | €326,862 | €337,733 | +€10,871 | +3.3% |
| Equity | 10/15 | €179,543 | €173,215 | -€6,327 | -3.5% |
| Contributions | 10/11 | €40,000 | €40,000 | = | 0.0% |
| Reserves | 13 | €139,543 | €133,215 | -€6,327 | -4.5% |
| Distributable reserves | 133 | €139,543 | €133,215 | -€6,327 | -4.5% |
| Amounts payable | 17/49 | €147,319 | €164,518 | +€17,198 | +11.7% |
| Amounts payable after more than one year | 17 | €48,576 | €39,161 | -€9,415 | -19.4% |
| Financial debts | 170/4 | €48,576 | €39,161 | -€9,415 | -19.4% |
| Amounts payable within one year | 42/48 | €93,332 | €122,058 | +€28,726 | +30.8% |
| Current portion of amounts payable after more than one year | 42 | €22,178 | €3,723 | -€18,455 | -83.2% |
| Trade debts | 44 | €393 | €0 | -€393 | -100% |
| Suppliers | 440/4 | €393 | €0 | -€393 | -100% |
| Other amounts payable | 47/48 | €70,761 | €118,335 | +€47,575 | +67.2% |
| Accrued charges and deferred income | 492/3 | €5,411 | €3,299 | -€2,113 | -39.0% |
| Other operating charges | 640/8 | €519 | €528 | +€9 | +1.6% |
| Gross operating margin | 9900 | -€2,417 | -€1,993 | +€423 | +17.5% |
| Operating profit (loss) | 9901 | -€2,936 | -€2,521 | +€415 | +14.1% |
| Financial income | 75/76B | €52,092 | €40 | -€52,052 | -99.9% |
| Recurring financial income | 75 | €52,092 | €40 | -€52,052 | -99.9% |
| Financial charges | 65/66B | €5,934 | €3,846 | -€2,088 | -35.2% |
| Recurring financial charges | 65 | €5,934 | €3,846 | -€2,088 | -35.2% |
| Profit (loss) for the period before taxes | 9903 | €43,222 | -€6,327 | -€49,549 | |
| Profit (loss) for the period | 9904 | €43,222 | -€6,327 | -€49,549 | |
| Profit (loss) for the period to be appropriated | 9905 | €43,222 | -€6,327 | -€49,549 |
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 6 November 2026 via checked.be.