Fish Factory: 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.
Fish Factory
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward +€73,443
up €73,443 (+229%), from €32,112 to €105,555
- Other debts -€36,880
down €36,880 (-47.4%), from €77,768 to €40,888
- Debts after one year -€19,000
down €19,000 (-56.6%), from €33,593 to €14,593
- Tax, wage and social debts -€7,345
down €7,345 (-60.1%), from €12,212 to €4,867
- Trade debts -€6,866
down €6,866 (-13.1%), from €52,541 to €45,675
- Gross operating margin -€36,253
down €36,253 (-30.8%), from €117,718 to €81,465
- Depreciation -€3,076
down €3,076 (-51.8%), from €5,934 to €2,858
- Other operating charges -€1,287
down €1,287 (-40.8%), from €3,153 to €1,866
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 | €252,807 | €257,123 | +€4,316 | +1.7% |
| Fixed assets | 21/28 | €212,392 | €214,658 | +€2,266 | +1.1% |
| Tangible fixed assets | 22/27 | €212,392 | €214,658 | +€2,266 | +1.1% |
| Land and buildings | 22 | €207,560 | €207,169 | -€391 | -0.2% |
| Plant, machinery and equipment | 23 | €4,324 | €7,325 | +€3,001 | +69.4% |
| Furniture and vehicles | 24 | €509 | €164 | -€345 | -67.7% |
| Current assets | 29/58 | €40,415 | €42,465 | +€2,050 | +5.1% |
| Stocks and contracts in progress | 3 | €4,834 | €2,959 | -€1,875 | -38.8% |
| Stocks | 30/36 | €4,834 | €2,959 | -€1,875 | -38.8% |
| Amounts receivable within one year | 40/41 | €16,102 | €17,661 | +€1,559 | +9.7% |
| Trade receivables | 40 | €15,428 | €17,092 | +€1,665 | +10.8% |
| Other amounts receivable | 41 | €674 | €568 | -€105 | -15.6% |
| Cash at bank and in hand | 54/58 | €19,480 | €21,845 | +€2,366 | +12.1% |
| Total equity and liabilities | 10/49 | €252,807 | €257,123 | +€4,316 | +1.7% |
| Equity | 10/15 | €68,555 | €141,998 | +€73,443 | +107% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €17,843 | €17,843 | = | 0.0% |
| Distributable reserves | 133 | €17,843 | €17,843 | = | 0.0% |
| Profit (loss) carried forward | 14 | €32,112 | €105,555 | +€73,443 | +229% |
| Amounts payable | 17/49 | €184,252 | €115,125 | -€69,127 | -37.5% |
| Amounts payable after more than one year | 17 | €33,593 | €14,593 | -€19,000 | -56.6% |
| Financial debts | 170/4 | €33,593 | €14,593 | -€19,000 | -56.6% |
| Amounts payable within one year | 42/48 | €150,659 | €100,532 | -€50,127 | -33.3% |
| Current portion of amounts payable after more than one year | 42 | €8,139 | €9,103 | +€964 | +11.8% |
| Trade debts | 44 | €52,541 | €45,675 | -€6,866 | -13.1% |
| Suppliers | 440/4 | €52,541 | €45,675 | -€6,866 | -13.1% |
| Taxes, remuneration and social security | 45 | €12,212 | €4,867 | -€7,345 | -60.1% |
| Taxes | 450/3 | €12,212 | €4,867 | -€7,345 | -60.1% |
| Other amounts payable | 47/48 | €77,768 | €40,888 | -€36,880 | -47.4% |
| Remuneration, social security and pensions | 62 | €164 | €574 | +€410 | +249% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,934 | €2,858 | -€3,076 | -51.8% |
| Other operating charges | 640/8 | €3,153 | €1,866 | -€1,287 | -40.8% |
| Non-recurring operating charges | 66A | €7,961 | - | -€7,961 | |
| Gross operating margin | 9900 | €117,718 | €81,465 | -€36,253 | -30.8% |
| Operating profit (loss) | 9901 | €100,505 | €76,167 | -€24,339 | -24.2% |
| Financial income | 75/76B | €0 | €0 | +€0 | +100% |
| Recurring financial income | 75 | €0 | €0 | +€0 | +100% |
| Financial charges | 65/66B | €2,402 | €2,724 | +€322 | +13.4% |
| Recurring financial charges | 65 | €2,402 | €2,724 | +€322 | +13.4% |
| Profit (loss) for the period before taxes | 9903 | €98,103 | €73,443 | -€24,661 | -25.1% |
| Profit (loss) for the period | 9904 | €98,103 | €73,443 | -€24,661 | -25.1% |
| Profit (loss) for the period to be appropriated | 9905 | €98,103 | €73,443 | -€24,661 | -25.1% |
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 28 October 2026 via checked.be.