ETIENNE HUBLET: 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.
ETIENNE HUBLET
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward -€1,600
down €1,600 (-65.0%), from €2,460 to €860
- Tax, wage and social debts +€1,250
new in 2022: €1,250
- Trade debts +€348
up €348, from €0 to €348
- Other operating charges +€1,056
up €1,056 (+108%), from €974 to €2,031
- Gross operating margin +€898
up €898, from -€415 to €483
- Purchases and services -€415
no longer reported in 2022 (was €415)
- Financial charges +€7
up €7 (+16.1%), from €45 to €52
From the 2021 result to the 2022 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 2021 and 2022 balance sheets and the 2022 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2021 | 2022 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €6,863 | €6,870 | +€8 | +0.1% |
| Formation expenses | 20 | €0 | - | = | |
| Fixed assets | 21/28 | €522 | €522 | = | 0.0% |
| Intangible fixed assets | 21 | €0 | - | = | |
| Tangible fixed assets | 22/27 | €0 | - | = | |
| Furniture and vehicles | 24 | €0 | - | = | |
| Other tangible fixed assets | 26 | €0 | - | = | |
| Financial fixed assets | 28 | €522 | €522 | = | 0.0% |
| Current assets | 29/58 | €6,341 | €6,349 | +€8 | +0.1% |
| Amounts receivable within one year | 40/41 | €2,621 | €2,621 | = | 0.0% |
| Other amounts receivable | 41 | €2,621 | €2,621 | = | 0.0% |
| Current investments | 50/53 | €3,718 | €3,718 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €2 | €9 | +€8 | +406% |
| Total equity and liabilities | 10/49 | €6,863 | €6,870 | +€8 | +0.1% |
| Equity | 10/15 | €2,584 | €984 | -€1,600 | -61.9% |
| Contributions | 10/11 | €124 | €124 | = | 0.0% |
| Profit (loss) carried forward | 14 | €2,460 | €860 | -€1,600 | -65.0% |
| Amounts payable | 17/49 | €4,279 | €5,886 | +€1,608 | +37.6% |
| Amounts payable within one year | 42/48 | €4,279 | €5,886 | +€1,608 | +37.6% |
| Trade debts | 44 | €0 | €348 | +€348 | |
| Suppliers | 440/4 | €0 | €348 | +€348 | |
| Taxes, remuneration and social security | 45 | - | €1,250 | +€1,250 | |
| Taxes | 450/3 | - | €1,250 | +€1,250 | |
| Other amounts payable | 47/48 | €4,279 | €4,289 | +€10 | +0.2% |
| Goods, raw materials, services and sundry goods | 60/61 | €415 | - | -€415 | |
| Other operating charges | 640/8 | €974 | €2,031 | +€1,056 | +108% |
| Gross operating margin | 9900 | -€415 | €483 | +€898 | |
| Operating profit (loss) | 9901 | -€1,389 | -€1,548 | -€158 | -11.4% |
| Financial charges | 65/66B | €45 | €52 | +€7 | +16.1% |
| Recurring financial charges | 65 | €45 | €52 | +€7 | +16.1% |
| Profit (loss) for the period before taxes | 9903 | -€1,434 | -€1,600 | -€166 | -11.6% |
| Profit (loss) for the period | 9904 | -€1,434 | -€1,600 | -€166 | -11.6% |
| Profit (loss) for the period to be appropriated | 9905 | -€1,434 | -€1,600 | -€166 | -11.6% |
Source: filed annual accounts (NBB), financial years ended 31 December 2021 and 31 December 2022. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 18 October 2026 via checked.be.