Fidelius Tractatus: what changed
Fidelius Tractatus
Largest movements
- Receivables within one year +€13,519
up €13,519 (+14.1%), from €95,890 to €109,409
of which Other amounts receivable: +€43,969
- Cash -€8,185
down €8,185 (-66.2%), from €12,373 to €4,188
mainly Net result for the year (-€28,347) and Receivables within one year (-€13,519)
- Trade debts +€35,090
new in 2025: €35,090
- Profit (loss) carried forward -€28,347
down €28,347 (-36.8%), from €77,121 to €48,774
- Other debts -€1,409
down €1,409 (-13.1%), from €10,782 to €9,373
- Gross operating margin -€36,093
down €36,093, from €8,280 to -€27,813
- Other operating charges -€434
no longer reported in 2025 (was €434)
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 | €108,363 | €113,697 | +€5,334 | +4.9% |
| Fixed assets | 21/28 | €100 | €100 | = | 0.0% |
| Financial fixed assets | 28 | €100 | €100 | = | 0.0% |
| Current assets | 29/58 | €108,263 | €113,597 | +€5,334 | +4.9% |
| Amounts receivable within one year | 40/41 | €95,890 | €109,409 | +€13,519 | +14.1% |
| Trade receivables | 40 | €58,837 | €28,387 | -€30,449 | -51.8% |
| Other amounts receivable | 41 | €37,053 | €81,022 | +€43,969 | +119% |
| Cash at bank and in hand | 54/58 | €12,373 | €4,188 | -€8,185 | -66.2% |
| Total equity and liabilities | 10/49 | €108,363 | €113,697 | +€5,334 | +4.9% |
| Equity | 10/15 | €97,581 | €69,234 | -€28,347 | -29.0% |
| Contributions | 10/11 | €20,460 | €20,460 | = | 0.0% |
| Profit (loss) carried forward | 14 | €77,121 | €48,774 | -€28,347 | -36.8% |
| Amounts payable | 17/49 | €10,782 | €44,462 | +€33,681 | +312% |
| Amounts payable within one year | 42/48 | €10,782 | €44,462 | +€33,681 | +312% |
| Trade debts | 44 | - | €35,090 | +€35,090 | |
| Suppliers | 440/4 | - | €35,090 | +€35,090 | |
| Other amounts payable | 47/48 | €10,782 | €9,373 | -€1,409 | -13.1% |
| Other operating charges | 640/8 | €434 | - | -€434 | |
| Gross operating margin | 9900 | €8,280 | -€27,813 | -€36,093 | |
| Operating profit (loss) | 9901 | €7,845 | -€27,813 | -€35,659 | |
| Financial income | 75/76B | €40 | €1 | -€39 | -98.6% |
| Recurring financial income | 75 | €40 | €1 | -€39 | -98.6% |
| Financial charges | 65/66B | €590 | €534 | -€56 | -9.5% |
| Recurring financial charges | 65 | €590 | €534 | -€56 | -9.5% |
| Profit (loss) for the period before taxes | 9903 | €7,295 | -€28,347 | -€35,642 | |
| Profit (loss) for the period | 9904 | €7,295 | -€28,347 | -€35,642 | |
| Profit (loss) for the period to be appropriated | 9905 | €7,295 | -€28,347 | -€35,642 |
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 7 November 2026 via checked.be.