FELISA: 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.
FELISA
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year -€42,542
down €42,542 (-5.3%), from €801,359 to €758,818
- Other debts +€33,870
up €33,870 (+13.2%), from €256,030 to €289,900
- Other operating charges -€24,138
down €24,138 (-71.6%), from €33,724 to €9,586
- Gross operating margin +€15,741
up €15,741 (+59.2%), from €26,595 to €42,336
- Financial charges +€11,039
up €11,039 (+75.7%), from €14,579 to €25,618
of which Financial charges: +€11,029
- Financial income +€1,351
up €1,351 (+850.0%), from €159 to €1,510
of which Non-recurring financial income: +€1,508
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 | €1,074,353 | €1,066,246 | -€8,107 | -0.8% |
| Fixed assets | 21/28 | €1,066,434 | €1,059,558 | -€6,876 | -0.6% |
| Tangible fixed assets | 22/27 | €1,066,434 | €1,059,558 | -€6,876 | -0.6% |
| Land and buildings | 22 | €1,051,762 | €1,051,105 | -€656 | -0.1% |
| Furniture and vehicles | 24 | €14,672 | €8,452 | -€6,220 | -42.4% |
| Current assets | 29/58 | €7,919 | €6,689 | -€1,230 | -15.5% |
| Amounts receivable within one year | 40/41 | €4,460 | €3,695 | -€765 | -17.2% |
| Trade receivables | 40 | €4,460 | €3,695 | -€765 | -17.2% |
| Cash at bank and in hand | 54/58 | €3,459 | €2,994 | -€465 | -13.5% |
| Total equity and liabilities | 10/49 | €1,074,353 | €1,066,246 | -€8,107 | -0.8% |
| Equity | 10/15 | -€31,120 | -€29,355 | +€1,765 | +5.7% |
| Contributions | 10/11 | €30,000 | €30,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€61,120 | -€59,355 | +€1,765 | +2.9% |
| Amounts payable | 17/49 | €1,105,473 | €1,095,601 | -€9,872 | -0.9% |
| Amounts payable after more than one year | 17 | €801,359 | €758,818 | -€42,542 | -5.3% |
| Financial debts | 170/4 | €801,359 | €758,818 | -€42,542 | -5.3% |
| Amounts payable within one year | 42/48 | €304,114 | €336,783 | +€32,670 | +10.7% |
| Current portion of amounts payable after more than one year | 42 | €41,333 | €42,542 | +€1,208 | +2.9% |
| Trade debts | 44 | €1,726 | €1,981 | +€256 | +14.8% |
| Suppliers | 440/4 | €1,726 | €1,981 | +€256 | +14.8% |
| Taxes, remuneration and social security | 45 | €5,025 | €2,360 | -€2,664 | -53.0% |
| Taxes | 450/3 | €5,025 | €2,360 | -€2,664 | -53.0% |
| Other amounts payable | 47/48 | €256,030 | €289,900 | +€33,870 | +13.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €6,876 | €6,876 | = | 0.0% |
| Other operating charges | 640/8 | €33,724 | €9,586 | -€24,138 | -71.6% |
| Gross operating margin | 9900 | €26,595 | €42,336 | +€15,741 | +59.2% |
| Operating profit (loss) | 9901 | -€14,005 | €25,874 | +€39,879 | |
| Financial income | 75/76B | €159 | €1,510 | +€1,351 | +850.0% |
| Recurring financial income | 75 | €159 | €1 | -€158 | -99.2% |
| Non-recurring financial income | 76B | - | €1,508 | +€1,508 | |
| Financial charges | 65/66B | €14,579 | €25,618 | +€11,039 | +75.7% |
| Recurring financial charges | 65 | €14,579 | €25,608 | +€11,029 | +75.6% |
| Non-recurring financial charges | 66B | - | €10 | +€10 | |
| Profit (loss) for the period before taxes | 9903 | -€28,426 | €1,765 | +€30,191 | |
| Profit (loss) for the period | 9904 | -€28,426 | €1,765 | +€30,191 | |
| Profit (loss) for the period to be appropriated | 9905 | -€28,426 | €1,765 | +€30,191 |
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 10 October 2026 via checked.be.