EZMEE: 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.
EZMEE
Largest movements
- Financial fixed assets +€62,735
up €62,735 (+824.9%), from €7,606 to €70,341
- Cash -€13,969
down €13,969 (-95.9%), from €14,566 to €597
mainly Investment in fixed assets (net) (-€62,735) and Net result for the year (-€23,491)
- Receivables within one year -€3,291
down €3,291 (-19.6%), from €16,798 to €13,507
of which Other amounts receivable: -€3,049
- Debts after one year +€62,735
new in 2025: €62,735
- Profit (loss) carried forward -€23,491
down €23,491 (-1139.0%), from -€2,062 to -€25,553
- Tax, wage and social debts +€5,862
up €5,862 (+149.7%), from €3,916 to €9,778
of which Remuneration and social security: +€7,145
- Accrued charges and deferred income +€1,000
new in 2025: €1,000
- Other debts -€988
down €988 (-76.3%), from €1,295 to €307
- Gross operating margin -€30,610
down €30,610, from €8,710 to -€21,899
- Taxes -€1,940
down €1,940 (-91.7%), from €2,116 to €176
- Depreciation -€381
down €381 (-60.1%), from €634 to €253
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 | €40,172 | €85,403 | +€45,231 | +112.6% |
| Fixed assets | 21/28 | €7,858 | €70,341 | +€62,483 | +795.1% |
| Tangible fixed assets | 22/27 | €253 | - | -€253 | |
| Plant, machinery and equipment | 23 | €253 | - | -€253 | |
| Financial fixed assets | 28 | €7,606 | €70,341 | +€62,735 | +824.9% |
| Current assets | 29/58 | €32,313 | €15,062 | -€17,252 | -53.4% |
| Amounts receivable within one year | 40/41 | €16,798 | €13,507 | -€3,291 | -19.6% |
| Trade receivables | 40 | €7,865 | €7,623 | -€242 | -3.1% |
| Other amounts receivable | 41 | €8,933 | €5,884 | -€3,049 | -34.1% |
| Cash at bank and in hand | 54/58 | €14,566 | €597 | -€13,969 | -95.9% |
| Deferred charges and accrued income | 490/1 | €950 | €958 | +€8 | +0.9% |
| Total equity and liabilities | 10/49 | €40,172 | €85,403 | +€45,231 | +112.6% |
| Equity | 10/15 | €33,998 | €10,507 | -€23,491 | -69.1% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €29,860 | €29,860 | = | 0.0% |
| Distributable reserves | 133 | €29,860 | €29,860 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€2,062 | -€25,553 | -€23,491 | -1139.0% |
| Amounts payable | 17/49 | €6,174 | €74,896 | +€68,722 | +1113.1% |
| Amounts payable after more than one year | 17 | - | €62,735 | +€62,735 | |
| Other amounts payable | 178/9 | - | €62,735 | +€62,735 | |
| Amounts payable within one year | 42/48 | €6,174 | €11,161 | +€4,986 | +80.8% |
| Trade debts | 44 | €964 | €1,076 | +€112 | +11.6% |
| Suppliers | 440/4 | €964 | €1,076 | +€112 | +11.6% |
| Taxes, remuneration and social security | 45 | €3,916 | €9,778 | +€5,862 | +149.7% |
| Taxes | 450/3 | €3,916 | €2,632 | -€1,283 | -32.8% |
| Remuneration and social security | 454/9 | - | €7,145 | +€7,145 | |
| Other amounts payable | 47/48 | €1,295 | €307 | -€988 | -76.3% |
| Accrued charges and deferred income | 492/3 | - | €1,000 | +€1,000 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €634 | €253 | -€381 | -60.1% |
| Other operating charges | 640/8 | €858 | €992 | +€134 | +15.7% |
| Gross operating margin | 9900 | €8,710 | -€21,899 | -€30,610 | |
| Operating profit (loss) | 9901 | €7,219 | -€23,144 | -€30,363 | |
| Financial income | 75/76B | €20 | €5 | -€15 | -74.6% |
| Recurring financial income | 75 | €20 | €5 | -€15 | -74.6% |
| Financial charges | 65/66B | €182 | €175 | -€7 | -3.7% |
| Recurring financial charges | 65 | €182 | €175 | -€7 | -3.7% |
| Profit (loss) for the period before taxes | 9903 | €7,056 | -€23,315 | -€30,371 | |
| Income taxes | 67/77 | €2,116 | €176 | -€1,940 | -91.7% |
| Profit (loss) for the period | 9904 | €4,940 | -€23,491 | -€28,431 | |
| Profit (loss) for the period to be appropriated | 9905 | €4,940 | -€23,491 | -€28,431 |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 6 October 2026 via checked.be.