EXI80: what changed
EXI80
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts -€5,146
down €5,146 (-4.7%), from €108,460 to €103,314
- Profit (loss) carried forward +€5,136
up €5,136 (+88.8%), from -€5,784 to -€648
- Gross operating margin +€10,730
up €10,730, from -€4,922 to €5,809
- Other operating charges -€332
down €332 (-43.0%), from €772 to €440
- Financial charges +€142
up €142 (+156%), from €91 to €232
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 | €105,242 | €105,198 | -€44 | 0.0% |
| Fixed assets | 21/28 | €104,000 | €104,000 | = | 0.0% |
| Financial fixed assets | 28 | €104,000 | €104,000 | = | 0.0% |
| Current assets | 29/58 | €1,242 | €1,198 | -€44 | -3.5% |
| Current investments | 50/53 | €900 | €900 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €342 | €298 | -€44 | -12.9% |
| Total equity and liabilities | 10/49 | €105,242 | €105,198 | -€44 | 0.0% |
| Equity | 10/15 | -€3,284 | €1,852 | +€5,136 | |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€5,784 | -€648 | +€5,136 | +88.8% |
| Amounts payable | 17/49 | €108,526 | €103,345 | -€5,180 | -4.8% |
| Amounts payable within one year | 42/48 | €108,526 | €103,345 | -€5,180 | -4.8% |
| Trade debts | 44 | €14 | €0 | -€14 | -100% |
| Suppliers | 440/4 | €14 | €0 | -€14 | -100% |
| Taxes, remuneration and social security | 45 | €52 | €31 | -€20 | -39.2% |
| Taxes | 450/3 | €52 | €31 | -€20 | -39.2% |
| Other amounts payable | 47/48 | €108,460 | €103,314 | -€5,146 | -4.7% |
| Other operating charges | 640/8 | €772 | €440 | -€332 | -43.0% |
| Gross operating margin | 9900 | -€4,922 | €5,809 | +€10,730 | |
| Operating profit (loss) | 9901 | -€5,693 | €5,369 | +€11,062 | |
| Financial charges | 65/66B | €91 | €232 | +€142 | +156% |
| Recurring financial charges | 65 | €91 | €232 | +€142 | +156% |
| Profit (loss) for the period before taxes | 9903 | -€5,784 | €5,136 | +€10,920 | |
| Profit (loss) for the period | 9904 | -€5,784 | €5,136 | +€10,920 | |
| Profit (loss) for the period to be appropriated | 9905 | -€5,784 | €5,136 | +€10,920 |
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 5 November 2026 via checked.be.