EUROPINTEL: 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.
EUROPINTEL
Largest movements
- Cash -€25,100
down €25,100 (-55.1%), from €45,564 to €20,464
mainly Trade debts (-€37,926) and Tax, wage and social debts (-€11,974)
- Receivables within one year -€24,717
down €24,717 (-72.7%), from €33,990 to €9,273
of which Trade receivables: -€25,743
- Tangible fixed assets -€2,971
down €2,971 (-19.7%), from €15,093 to €12,122
- Trade debts -€37,926
down €37,926 (-87.4%), from €43,373 to €5,447
of which Bills of exchange payable: -€29,857
- Tax, wage and social debts -€11,974
down €11,974 (-59.1%), from €20,268 to €8,294
of which Taxes: -€16,174
- Profit (loss) carried forward -€11,667
down €11,667 (-45.1%), from €25,885 to €14,217
- Other debts +€8,814
up €8,814 (+113%), from €7,776 to €16,590
- Gross operating margin -€22,892
down €22,892, from €19,296 to -€3,596
- Taxes -€3,318
down €3,318 (-69.9%), from €4,748 to €1,430
- Other operating charges -€2,815
down €2,815 (-80.7%), from €3,489 to €674
- Financial charges +€260
up €260 (+77.2%), from €337 to €597
- Staff costs -€246
down €246 (-74.1%), from €332 to €86
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 | €104,367 | €51,578 | -€52,788 | -50.6% |
| Fixed assets | 21/28 | €24,813 | €21,842 | -€2,971 | -12.0% |
| Tangible fixed assets | 22/27 | €15,093 | €12,122 | -€2,971 | -19.7% |
| Furniture and vehicles | 24 | €15,093 | €12,122 | -€2,971 | -19.7% |
| Financial fixed assets | 28 | €9,720 | €9,720 | = | 0.0% |
| Current assets | 29/58 | €79,554 | €29,736 | -€49,817 | -62.6% |
| Amounts receivable within one year | 40/41 | €33,990 | €9,273 | -€24,717 | -72.7% |
| Trade receivables | 40 | €32,927 | €7,184 | -€25,743 | -78.2% |
| Other amounts receivable | 41 | €1,063 | €2,088 | +€1,026 | +96.5% |
| Cash at bank and in hand | 54/58 | €45,564 | €20,464 | -€25,100 | -55.1% |
| Total equity and liabilities | 10/49 | €104,367 | €51,578 | -€52,788 | -50.6% |
| Equity | 10/15 | €32,085 | €20,417 | -€11,667 | -36.4% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Profit (loss) carried forward | 14 | €25,885 | €14,217 | -€11,667 | -45.1% |
| Amounts payable | 17/49 | €72,282 | €31,161 | -€41,121 | -56.9% |
| Amounts payable within one year | 42/48 | €72,282 | €31,161 | -€41,121 | -56.9% |
| Financial debts | 43 | €865 | €830 | -€35 | -4.0% |
| Credit institutions | 430/8 | €865 | €830 | -€35 | -4.0% |
| Trade debts | 44 | €43,373 | €5,447 | -€37,926 | -87.4% |
| Suppliers | 440/4 | €13,516 | €5,447 | -€8,069 | -59.7% |
| Bills of exchange payable | 441 | €29,857 | - | -€29,857 | |
| Taxes, remuneration and social security | 45 | €20,268 | €8,294 | -€11,974 | -59.1% |
| Taxes | 450/3 | €16,768 | €594 | -€16,174 | -96.5% |
| Remuneration and social security | 454/9 | €3,500 | €7,700 | +€4,200 | +120% |
| Other amounts payable | 47/48 | €7,776 | €16,590 | +€8,814 | +113% |
| Remuneration, social security and pensions | 62 | €332 | €86 | -€246 | -74.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,445 | €5,284 | -€161 | -3.0% |
| Other operating charges | 640/8 | €3,489 | €674 | -€2,815 | -80.7% |
| Gross operating margin | 9900 | €19,296 | -€3,596 | -€22,892 | |
| Operating profit (loss) | 9901 | €10,029 | -€9,640 | -€19,669 | |
| Financial income | 75/76B | €64 | - | -€64 | |
| Recurring financial income | 75 | €64 | - | -€64 | |
| Financial charges | 65/66B | €337 | €597 | +€260 | +77.2% |
| Recurring financial charges | 65 | €337 | €597 | +€260 | +77.2% |
| Profit (loss) for the period before taxes | 9903 | €9,756 | -€10,237 | -€19,994 | |
| Income taxes | 67/77 | €4,748 | €1,430 | -€3,318 | -69.9% |
| Profit (loss) for the period | 9904 | €5,008 | -€11,667 | -€16,675 | |
| Profit (loss) for the period to be appropriated | 9905 | €5,008 | -€11,667 | -€16,675 |
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 14 October 2026 via checked.be.