FAIRE.XYZ: what changed
FAIRE.XYZ
Largest movements
- Cash -€43,540
down €43,540 (-70.0%), from €62,183 to €18,643
mainly Net result for the year (-€54,947) and Other debts (-€11,445)
- Receivables within one year -€10,652
down €10,652 (-45.6%), from €23,366 to €12,714
of which Trade receivables: -€8,528
- Intangible fixed assets -€6,000
down €6,000 (-12.5%), from €48,000 to €42,000
- Tangible fixed assets -€5,000
down €5,000 (-66.7%), from €7,500 to €2,500
- Profit (loss) carried forward -€54,947
down €54,947 (-64.2%), from €85,626 to €30,678
- Other debts -€11,445
down €11,445 (-23.4%), from €48,921 to €37,476
- Tax, wage and social debts +€2,491
up €2,491 (+113%), from €2,200 to €4,691
of which Taxes: +€1,488
- Gross operating margin -€124,578
down €124,578, from €81,233 to -€43,345
- Taxes -€14,014
down €14,014 (-98.7%), from €14,204 to €191
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 | €141,049 | €76,166 | -€64,883 | -46.0% |
| Fixed assets | 21/28 | €55,500 | €44,500 | -€11,000 | -19.8% |
| Intangible fixed assets | 21 | €48,000 | €42,000 | -€6,000 | -12.5% |
| Tangible fixed assets | 22/27 | €7,500 | €2,500 | -€5,000 | -66.7% |
| Furniture and vehicles | 24 | €7,500 | €2,500 | -€5,000 | -66.7% |
| Current assets | 29/58 | €85,549 | €31,666 | -€53,883 | -63.0% |
| Amounts receivable within one year | 40/41 | €23,366 | €12,714 | -€10,652 | -45.6% |
| Trade receivables | 40 | €21,242 | €12,714 | -€8,528 | -40.1% |
| Other amounts receivable | 41 | €2,124 | - | -€2,124 | |
| Cash at bank and in hand | 54/58 | €62,183 | €18,643 | -€43,540 | -70.0% |
| Deferred charges and accrued income | 490/1 | - | €309 | +€309 | |
| Total equity and liabilities | 10/49 | €141,049 | €76,166 | -€64,883 | -46.0% |
| Equity | 10/15 | €88,626 | €33,678 | -€54,947 | -62.0% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €85,626 | €30,678 | -€54,947 | -64.2% |
| Amounts payable | 17/49 | €52,423 | €42,487 | -€9,936 | -19.0% |
| Amounts payable within one year | 42/48 | €52,423 | €42,487 | -€9,936 | -19.0% |
| Trade debts | 44 | €1,302 | €321 | -€981 | -75.4% |
| Suppliers | 440/4 | €1,302 | €321 | -€981 | -75.4% |
| Taxes, remuneration and social security | 45 | €2,200 | €4,691 | +€2,491 | +113% |
| Taxes | 450/3 | €2,200 | €3,688 | +€1,488 | +67.6% |
| Remuneration and social security | 454/9 | - | €1,003 | +€1,003 | |
| Other amounts payable | 47/48 | €48,921 | €37,476 | -€11,445 | -23.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €11,000 | €11,000 | = | 0.0% |
| Other operating charges | 640/8 | €673 | €695 | +€22 | +3.3% |
| Gross operating margin | 9900 | €81,233 | -€43,345 | -€124,578 | |
| Operating profit (loss) | 9901 | €69,561 | -€55,040 | -€124,600 | |
| Financial income | 75/76B | €692 | €324 | -€368 | -53.2% |
| Recurring financial income | 75 | €692 | €324 | -€368 | -53.2% |
| Financial charges | 65/66B | €43 | €40 | -€3 | -5.8% |
| Recurring financial charges | 65 | €43 | €40 | -€3 | -5.8% |
| Profit (loss) for the period before taxes | 9903 | €70,209 | -€54,757 | -€124,966 | |
| Income taxes | 67/77 | €14,204 | €191 | -€14,014 | -98.7% |
| Profit (loss) for the period | 9904 | €56,005 | -€54,947 | -€110,952 | |
| Profit (loss) for the period to be appropriated | 9905 | €56,005 | -€54,947 | -€110,952 |
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 4 November 2026 via checked.be.