Feedcam: what changed
Two financial 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.
Feedcam
Largest movements
- Cash +€40,442
up €40,442 (+202%), from €20,000 to €60,441
mainly Receivables within one year (+€33,373) and Net result for the year (+€20,174)
- Receivables within one year -€33,373
down €33,373 (-53.1%), from €62,793 to €29,421
of which Trade receivables: -€28,819
- Tangible fixed assets -€10,650
down €10,650 (-50.4%), from €21,128 to €10,478
- Trade debts -€26,989
down €26,989 (-97.1%), from €27,799 to €810
- Profit (loss) carried forward +€20,174
up €20,174, from -€3,508 to €16,667
- Other debts +€5,260
up €5,260 (+7.5%), from €70,051 to €75,311
- Tax, wage and social debts -€1,995
down €1,995 (-65.9%), from €3,030 to €1,034
- Gross operating margin +€25,778
up €25,778 (+168%), from €15,352 to €41,131
- Taxes +€7,458
up €7,458 (+289%), from €2,576 to €10,034
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.
Derived cash bridge
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 | €105,432 | €101,882 | -€3,550 | -3.4% |
| Fixed assets | 21/28 | €21,128 | €10,478 | -€10,650 | -50.4% |
| Tangible fixed assets | 22/27 | €21,128 | €10,478 | -€10,650 | -50.4% |
| Furniture and vehicles | 24 | €21,128 | €10,478 | -€10,650 | -50.4% |
| Current assets | 29/58 | €84,304 | €91,404 | +€7,100 | +8.4% |
| Amounts receivable within one year | 40/41 | €62,793 | €29,421 | -€33,373 | -53.1% |
| Trade receivables | 40 | €53,035 | €24,216 | -€28,819 | -54.3% |
| Other amounts receivable | 41 | €9,758 | €5,204 | -€4,554 | -46.7% |
| Cash at bank and in hand | 54/58 | €20,000 | €60,441 | +€40,442 | +202% |
| Deferred charges and accrued income | 490/1 | €1,511 | €1,542 | +€31 | +2.0% |
| Total equity and liabilities | 10/49 | €105,432 | €101,882 | -€3,550 | -3.4% |
| Equity | 10/15 | €4,553 | €24,727 | +€20,174 | +443% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 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 | -€3,508 | €16,667 | +€20,174 | |
| Amounts payable | 17/49 | €100,880 | €77,155 | -€23,725 | -23.5% |
| Amounts payable within one year | 42/48 | €100,880 | €77,155 | -€23,725 | -23.5% |
| Trade debts | 44 | €27,799 | €810 | -€26,989 | -97.1% |
| Suppliers | 440/4 | €27,799 | €810 | -€26,989 | -97.1% |
| Taxes, remuneration and social security | 45 | €3,030 | €1,034 | -€1,995 | -65.9% |
| Taxes | 450/3 | €3,030 | €1,034 | -€1,995 | -65.9% |
| Other amounts payable | 47/48 | €70,051 | €75,311 | +€5,260 | +7.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €10,650 | €10,650 | = | 0.0% |
| Other operating charges | 640/8 | €688 | €465 | -€223 | -32.4% |
| Gross operating margin | 9900 | €15,352 | €41,131 | +€25,778 | +168% |
| Operating profit (loss) | 9901 | €4,014 | €30,015 | +€26,001 | +648% |
| Financial income | 75/76B | - | €285 | +€285 | |
| Recurring financial income | 75 | - | €285 | +€285 | |
| Financial charges | 65/66B | €220 | €92 | -€129 | -58.4% |
| Recurring financial charges | 65 | €220 | €92 | -€129 | -58.4% |
| Profit (loss) for the period before taxes | 9903 | €3,794 | €30,209 | +€26,414 | +696% |
| Income taxes | 67/77 | €2,576 | €10,034 | +€7,458 | +289% |
| Profit (loss) for the period | 9904 | €1,218 | €20,174 | +€18,957 | +1,557% |
| Profit (loss) for the period to be appropriated | 9905 | €1,218 | €20,174 | +€18,957 | +1,557% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 16 October 2026 via checked.be.