EXOS TECH: what changed
Two fiscal 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.
EXOS TECH
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year -€30,000
down €30,000 (-15.0%), from €200,000 to €170,000
- Reserves +€23,166
up €23,166 (+7.5%), from €307,352 to €330,517
of which Distributable reserves: +€23,166
- Other debts +€20,704
up €20,704 (+32.9%), from €62,969 to €83,673
- Tax, wage and social debts -€14,193
down €14,193 (-81.6%), from €17,394 to €3,201
of which Taxes: -€14,057
- Gross operating margin -€22,300
down €22,300 (-38.9%), from €57,367 to €35,067
- Staff costs -€12,653
down €12,653 (-85.4%), from €14,817 to €2,164
- Taxes -€2,670
down €2,670 (-21.4%), from €12,481 to €9,811
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.
Cash bridge derived
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 | €609,711 | €606,202 | -€3,509 | -0.6% |
| Fixed assets | 21/28 | €1,426 | €669 | -€757 | -53.1% |
| Tangible fixed assets | 22/27 | €1,426 | €669 | -€757 | -53.1% |
| Plant, machinery and equipment | 23 | €376 | €87 | -€289 | -76.9% |
| Furniture and vehicles | 24 | €1,050 | €582 | -€468 | -44.6% |
| Current assets | 29/58 | €608,285 | €605,533 | -€2,752 | -0.5% |
| Amounts receivable within one year | 40/41 | €26 | €3,193 | +€3,166 | +12048.6% |
| Trade receivables | 40 | - | €36 | +€36 | |
| Other amounts receivable | 41 | €26 | €3,157 | +€3,131 | +11913.1% |
| Cash at bank and in hand | 54/58 | €608,054 | €602,132 | -€5,922 | -1.0% |
| Deferred charges and accrued income | 490/1 | €205 | €208 | +€3 | +1.5% |
| Total equity and liabilities | 10/49 | €609,711 | €606,202 | -€3,509 | -0.6% |
| Equity | 10/15 | €325,952 | €349,117 | +€23,166 | +7.1% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €307,352 | €330,517 | +€23,166 | +7.5% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €305,492 | €328,657 | +€23,166 | +7.6% |
| Amounts payable | 17/49 | €283,759 | €257,084 | -€26,675 | -9.4% |
| Amounts payable after more than one year | 17 | €200,000 | €170,000 | -€30,000 | -15.0% |
| Other amounts payable | 178/9 | €200,000 | €170,000 | -€30,000 | -15.0% |
| Amounts payable within one year | 42/48 | €83,759 | €87,084 | +€3,325 | +4.0% |
| Trade debts | 44 | €3,396 | €211 | -€3,185 | -93.8% |
| Suppliers | 440/4 | €3,396 | €211 | -€3,185 | -93.8% |
| Taxes, remuneration and social security | 45 | €17,394 | €3,201 | -€14,193 | -81.6% |
| Taxes | 450/3 | €17,258 | €3,201 | -€14,057 | -81.5% |
| Remuneration and social security | 454/9 | €136 | - | -€136 | |
| Other amounts payable | 47/48 | €62,969 | €83,673 | +€20,704 | +32.9% |
| Remuneration, social security and pensions | 62 | €14,817 | €2,164 | -€12,653 | -85.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,132 | €757 | -€375 | -33.1% |
| Other operating charges | 640/8 | €434 | €347 | -€87 | -20.1% |
| Non-recurring operating charges | 66A | - | €67 | +€67 | |
| Gross operating margin | 9900 | €57,367 | €35,067 | -€22,300 | -38.9% |
| Operating profit (loss) | 9901 | €40,983 | €31,732 | -€9,251 | -22.6% |
| Financial income | 75/76B | €977 | €1,453 | +€476 | +48.8% |
| Recurring financial income | 75 | €977 | €1,453 | +€476 | +48.8% |
| Financial charges | 65/66B | €113 | €208 | +€95 | +84.4% |
| Recurring financial charges | 65 | €113 | €208 | +€95 | +84.4% |
| Profit (loss) for the period before taxes | 9903 | €41,847 | €32,977 | -€8,871 | -21.2% |
| Income taxes | 67/77 | €12,481 | €9,811 | -€2,670 | -21.4% |
| Profit (loss) for the period | 9904 | €29,367 | €23,166 | -€6,201 | -21.1% |
| Profit (loss) for the period to be appropriated | 9905 | €29,367 | €23,166 | -€6,201 | -21.1% |
Source: filed annual accounts (NBB), fiscal years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 7 October 2026 via checked.be.