FDGLex: what changed
FDGLex
Largest movements
- Receivables within one year +€153,600
up €153,600 (+82.4%), from €186,400 to €340,000
of which Trade receivables: +€160,000
- Cash +€82,512
up €82,512 (+57.9%), from €142,598 to €225,111
mainly Net result for the year (+€485,134) and Other debts (+€173,183)
- Other debts +€173,183
up €173,183 (+68.1%), from €254,263 to €427,445
- Tax, wage and social debts +€71,608
up €71,608 (+155%), from €46,190 to €117,798
of which Taxes: +€70,594
- Trade debts -€12,200
down €12,200 (-51.3%), from €23,800 to €11,600
- Gross operating margin +€252,346
up €252,346 (+58.8%), from €429,445 to €681,791
- Taxes +€68,514
up €68,514 (+73.3%), from €93,431 to €161,946
- Staff costs -€41,101
down €41,101 (-60.2%), from €68,226 to €27,126
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 | €441,518 | €674,243 | +€232,725 | +52.7% |
| Fixed assets | 21/28 | €111,815 | €108,556 | -€3,259 | -2.9% |
| Tangible fixed assets | 22/27 | €55,745 | €52,486 | -€3,259 | -5.8% |
| Furniture and vehicles | 24 | - | €1,643 | +€1,643 | |
| Leasing and similar rights | 25 | €55,745 | €50,843 | -€4,902 | -8.8% |
| Financial fixed assets | 28 | €56,070 | €56,070 | = | 0.0% |
| Current assets | 29/58 | €329,703 | €565,687 | +€235,984 | +71.6% |
| Amounts receivable within one year | 40/41 | €186,400 | €340,000 | +€153,600 | +82.4% |
| Trade receivables | 40 | €180,000 | €340,000 | +€160,000 | +88.9% |
| Other amounts receivable | 41 | €6,400 | - | -€6,400 | |
| Cash at bank and in hand | 54/58 | €142,598 | €225,111 | +€82,512 | +57.9% |
| Deferred charges and accrued income | 490/1 | €704 | €576 | -€128 | -18.2% |
| Total equity and liabilities | 10/49 | €441,518 | €674,243 | +€232,725 | +52.7% |
| Equity | 10/15 | €117,265 | €117,399 | +€134 | +0.1% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Profit (loss) carried forward | 14 | €96,805 | €96,939 | +€134 | +0.1% |
| Amounts payable | 17/49 | €324,253 | €556,843 | +€232,591 | +71.7% |
| Amounts payable within one year | 42/48 | €324,253 | €556,843 | +€232,591 | +71.7% |
| Trade debts | 44 | €23,800 | €11,600 | -€12,200 | -51.3% |
| Suppliers | 440/4 | €23,800 | €11,600 | -€12,200 | -51.3% |
| Taxes, remuneration and social security | 45 | €46,190 | €117,798 | +€71,608 | +155% |
| Taxes | 450/3 | €39,999 | €110,593 | +€70,594 | +176% |
| Remuneration and social security | 454/9 | €6,191 | €7,205 | +€1,014 | +16.4% |
| Other amounts payable | 47/48 | €254,263 | €427,445 | +€173,183 | +68.1% |
| Remuneration, social security and pensions | 62 | €68,226 | €27,126 | -€41,101 | -60.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €6,769 | €6,512 | -€257 | -3.8% |
| Other operating charges | 640/8 | €1,533 | €1,018 | -€515 | -33.6% |
| Gross operating margin | 9900 | €429,445 | €681,791 | +€252,346 | +58.8% |
| Operating profit (loss) | 9901 | €352,918 | €647,137 | +€294,219 | +83.4% |
| Financial income | 75/76B | €6 | €0 | -€6 | -99.8% |
| Recurring financial income | 75 | €6 | €0 | -€6 | -99.8% |
| Financial charges | 65/66B | €2 | €56 | +€54 | +2,449% |
| Recurring financial charges | 65 | €2 | €56 | +€54 | +2,449% |
| Profit (loss) for the period before taxes | 9903 | €352,922 | €647,080 | +€294,159 | +83.3% |
| Income taxes | 67/77 | €93,431 | €161,946 | +€68,514 | +73.3% |
| Profit (loss) for the period | 9904 | €259,490 | €485,134 | +€225,644 | +87.0% |
| Profit (loss) for the period to be appropriated | 9905 | €259,490 | €485,134 | +€225,644 | +87.0% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 5 November 2026 via checked.be.