FLUCKX: what changed
Two fiscal 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.
FLUCKX
Largest movements
- Receivables within one year +€40,695
up €40,695 (+1148.7%), from €3,543 to €44,238
of which Trade receivables: +€43,738
- Tangible fixed assets +€19,285
up €19,285 (+51.4%), from €37,547 to €56,831
of which Other tangible fixed assets: +€16,930
- Cash -€14,493
down €14,493 (-57.3%), from €25,299 to €10,806
mainly Contributions, distributions and other (-€55,036) and Receivables within one year (-€40,695)
- Deferred charges and accrued income +€1,246
new in 2025: €1,246
- Other debts +€27,562
up €27,562 (+1984.9%), from €1,389 to €28,951
- Reserves +€12,687
up €12,687 (+23.1%), from €55,036 to €67,723
- Tax, wage and social debts +€7,570
up €7,570 (+162.6%), from €4,655 to €12,225
- Trade debts -€2,538
down €2,538 (-76.7%), from €3,309 to €772
- Accrued charges and deferred income +€1,451
new in 2025: €1,451
- Gross operating margin +€25,124
up €25,124 (+31.5%), from €79,702 to €104,826
- Taxes +€6,275
up €6,275 (+32.2%), from €19,457 to €25,732
- Depreciation +€5,162
up €5,162 (+200.8%), from €2,571 to €7,733
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 | €66,388 | €113,121 | +€46,732 | +70.4% |
| Fixed assets | 21/28 | €37,547 | €56,831 | +€19,285 | +51.4% |
| Tangible fixed assets | 22/27 | €37,547 | €56,831 | +€19,285 | +51.4% |
| Plant, machinery and equipment | 23 | €1,240 | €1,237 | -€3 | -0.2% |
| Furniture and vehicles | 24 | €9,983 | €12,340 | +€2,358 | +23.6% |
| Other tangible fixed assets | 26 | €26,324 | €43,254 | +€16,930 | +64.3% |
| Current assets | 29/58 | €28,841 | €56,289 | +€27,448 | +95.2% |
| Amounts receivable within one year | 40/41 | €3,543 | €44,238 | +€40,695 | +1148.7% |
| Trade receivables | 40 | €500 | €44,238 | +€43,738 | +8747.5% |
| Other amounts receivable | 41 | €3,043 | - | -€3,043 | |
| Cash at bank and in hand | 54/58 | €25,299 | €10,806 | -€14,493 | -57.3% |
| Deferred charges and accrued income | 490/1 | - | €1,246 | +€1,246 | |
| Total equity and liabilities | 10/49 | €66,388 | €113,121 | +€46,732 | +70.4% |
| Equity | 10/15 | €57,036 | €69,723 | +€12,687 | +22.2% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Reserves | 13 | €55,036 | €67,723 | +€12,687 | +23.1% |
| Distributable reserves | 133 | €55,036 | €67,723 | +€12,687 | +23.1% |
| Amounts payable | 17/49 | €9,353 | €43,398 | +€34,045 | +364.0% |
| Amounts payable within one year | 42/48 | €9,353 | €41,947 | +€32,595 | +348.5% |
| Trade debts | 44 | €3,309 | €772 | -€2,538 | -76.7% |
| Suppliers | 440/4 | €3,309 | €772 | -€2,538 | -76.7% |
| Taxes, remuneration and social security | 45 | €4,655 | €12,225 | +€7,570 | +162.6% |
| Taxes | 450/3 | €4,655 | €12,225 | +€7,570 | +162.6% |
| Other amounts payable | 47/48 | €1,389 | €28,951 | +€27,562 | +1984.9% |
| Accrued charges and deferred income | 492/3 | - | €1,451 | +€1,451 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,571 | €7,733 | +€5,162 | +200.8% |
| Other operating charges | 640/8 | €118 | €120 | +€2 | +1.7% |
| Gross operating margin | 9900 | €79,702 | €104,826 | +€25,124 | +31.5% |
| Operating profit (loss) | 9901 | €77,013 | €96,973 | +€19,960 | +25.9% |
| Financial income | 75/76B | €1 | €0 | -€1 | -98.0% |
| Recurring financial income | 75 | €1 | €0 | -€1 | -98.0% |
| Financial charges | 65/66B | €2,521 | €3,518 | +€997 | +39.6% |
| Recurring financial charges | 65 | €2,521 | €3,518 | +€997 | +39.6% |
| Profit (loss) for the period before taxes | 9903 | €74,493 | €93,455 | +€18,962 | +25.5% |
| Income taxes | 67/77 | €19,457 | €25,732 | +€6,275 | +32.2% |
| Profit (loss) for the period | 9904 | €55,036 | €67,723 | +€12,687 | +23.1% |
| Profit (loss) for the period to be appropriated | 9905 | €55,036 | €67,723 | +€12,687 | +23.1% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 5 October 2026 via checked.be.