FIRST LAW INTERNATIONAL: what changed
FIRST LAW INTERNATIONAL
Largest movements
- Receivables after one year +€2.5m
up €2.5m (+1,667%), from €150,000 to €2.7m
- Current investments -€2.2m
down €2.2m (-53.6%), from €4.1m to €1.9m
- Receivables within one year -€166,054
down €166,054 (-8.6%), from €1.9m to €1.8m
of which Other amounts receivable: -€501,945
- Reserves -€4.3m
down €4.3m (-66.9%), from €6.4m to €2.1m
of which Distributable reserves: -€4.3m
- Debts after one year +€2.5m
up €2.5m, from €0 to €2.5m
- Other debts +€1.8m
up €1.8m (+434%), from €403,722 to €2.2m
- Trade debts +€131,911
up €131,911 (+27.4%), from €481,878 to €613,789
- Gross operating margin +€972,132
up €972,132 (+33.8%), from €2.9m to €3.8m
- Taxes +€278,189
up €278,189 (+69.7%), from €399,370 to €677,559
- Financial charges +€163,834
up €163,834 (+52.7%), from €311,026 to €474,860
- Staff costs -€97,509
down €97,509 (-40.7%), from €239,520 to €142,011
- Write-downs +€47,365
up €47,365, from -€15,365 to €32,000
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 | €7,312,058 | €7,401,511 | +€89,453 | +1.2% |
| Fixed assets | 21/28 | €243,782 | €197,894 | -€45,889 | -18.8% |
| Intangible fixed assets | 21 | €56,479 | €44,638 | -€11,841 | -21.0% |
| Tangible fixed assets | 22/27 | €171,046 | €136,999 | -€34,047 | -19.9% |
| Furniture and vehicles | 24 | €171,046 | €136,999 | -€34,047 | -19.9% |
| Financial fixed assets | 28 | €16,257 | €16,257 | = | 0.0% |
| Current assets | 29/58 | €7,068,276 | €7,203,618 | +€135,342 | +1.9% |
| Amounts receivable after more than one year | 29 | €150,000 | €2,650,000 | +€2.5m | +1,667% |
| Other amounts receivable | 291 | €150,000 | €2,650,000 | +€2.5m | +1,667% |
| Amounts receivable within one year | 40/41 | €1,924,283 | €1,758,229 | -€166,054 | -8.6% |
| Trade receivables | 40 | €1,193,118 | €1,529,008 | +€335,891 | +28.2% |
| Other amounts receivable | 41 | €731,166 | €229,221 | -€501,945 | -68.6% |
| Current investments | 50/53 | €4,139,048 | €1,918,509 | -€2.2m | -53.6% |
| Cash at bank and in hand | 54/58 | €820,871 | €826,153 | +€5,282 | +0.6% |
| Deferred charges and accrued income | 490/1 | €34,074 | €50,727 | +€16,653 | +48.9% |
| Total equity and liabilities | 10/49 | €7,312,058 | €7,401,511 | +€89,453 | +1.2% |
| Equity | 10/15 | €6,371,449 | €2,113,181 | -€4.3m | -66.8% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €6,365,249 | €2,106,981 | -€4.3m | -66.9% |
| Non-distributable reserves | 130/1 | €1,855 | €1,855 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,855 | €1,855 | = | 0.0% |
| Tax-exempt reserves | 132 | €842,000 | €842,000 | = | 0.0% |
| Distributable reserves | 133 | €5,521,394 | €1,263,126 | -€4.3m | -77.1% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €940,610 | €5,288,330 | +€4.3m | +462% |
| Amounts payable after more than one year | 17 | €0 | €2,500,000 | +€2.5m | |
| Financial debts | 170/4 | €0 | €2,500,000 | +€2.5m | |
| Amounts payable within one year | 42/48 | €932,626 | €2,788,330 | +€1.9m | +199% |
| Current portion of amounts payable after more than one year | 42 | €15,413 | €0 | -€15,413 | -100% |
| Trade debts | 44 | €481,878 | €613,789 | +€131,911 | +27.4% |
| Suppliers | 440/4 | €481,878 | €613,789 | +€131,911 | +27.4% |
| Taxes, remuneration and social security | 45 | €31,613 | €18,612 | -€13,001 | -41.1% |
| Taxes | 450/3 | €14,580 | €1,583 | -€12,996 | -89.1% |
| Remuneration and social security | 454/9 | €17,033 | €17,029 | -€4 | 0.0% |
| Other amounts payable | 47/48 | €403,722 | €2,155,929 | +€1.8m | +434% |
| Accrued charges and deferred income | 492/3 | €7,984 | €0 | -€7,984 | -100% |
| Non-recurring operating income | 76A | €0 | - | = | |
| Remuneration, social security and pensions | 62 | €239,520 | €142,011 | -€97,509 | -40.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €69,712 | €68,794 | -€918 | -1.3% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | -€15,365 | €32,000 | +€47,365 | |
| Other operating charges | 640/8 | €16,047 | €2,874 | -€13,174 | -82.1% |
| Gross operating margin | 9900 | €2,874,487 | €3,846,618 | +€972,132 | +33.8% |
| Operating profit (loss) | 9901 | €2,564,572 | €3,600,940 | +€1.0m | +40.4% |
| Financial income | 75/76B | €629,788 | €646,212 | +€16,424 | +2.6% |
| Recurring financial income | 75 | €629,788 | €646,212 | +€16,424 | +2.6% |
| Financial charges | 65/66B | €311,026 | €474,860 | +€163,834 | +52.7% |
| Recurring financial charges | 65 | €311,026 | €474,860 | +€163,834 | +52.7% |
| Profit (loss) for the period before taxes | 9903 | €2,883,334 | €3,772,292 | +€888,957 | +30.8% |
| Income taxes | 67/77 | €399,370 | €677,559 | +€278,189 | +69.7% |
| Profit (loss) for the period | 9904 | €2,483,964 | €3,094,733 | +€610,769 | +24.6% |
| Transfer to tax-exempt reserves | 689 | €842,000 | €0 | -€842,000 | -100% |
| Profit (loss) for the period to be appropriated | 9905 | €1,641,964 | €3,094,733 | +€1.5m | +88.5% |
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 3 November 2026 via checked.be.