FOX AGENCY: 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.
FOX AGENCY
Largest movements
- Cash +€9,887
up €9,887 (+15.6%), from €63,517 to €73,404
mainly Net result for the year (+€20,825) and Other debts (+€18,417)
- Receivables within one year +€1,906
up €1,906 (+30.7%), from €6,207 to €8,113
of which Other amounts receivable: +€1,320
- Other debts +€18,417
up €18,417 (+65.7%), from €28,042 to €46,459
- Profit (loss) carried forward -€9,175
down €9,175 (-36.9%), from €24,896 to €15,721
- Tax, wage and social debts +€2,804
up €2,804 (+38.6%), from €7,258 to €10,062
of which Taxes: +€4,123
- Gross operating margin -€5,041
down €5,041 (-14.1%), from €35,794 to €30,754
- Financial charges -€1,662
down €1,662 (-93.4%), from €1,779 to €117
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 | €73,474 | €85,267 | +€11,793 | +16.1% |
| Fixed assets | 21/28 | €3,750 | €3,750 | = | 0.0% |
| Financial fixed assets | 28 | €3,750 | €3,750 | = | 0.0% |
| Current assets | 29/58 | €69,724 | €81,517 | +€11,793 | +16.9% |
| Amounts receivable within one year | 40/41 | €6,207 | €8,113 | +€1,906 | +30.7% |
| Trade receivables | 40 | €6,207 | €6,793 | +€586 | +9.4% |
| Other amounts receivable | 41 | - | €1,320 | +€1,320 | |
| Cash at bank and in hand | 54/58 | €63,517 | €73,404 | +€9,887 | +15.6% |
| Total equity and liabilities | 10/49 | €73,474 | €85,267 | +€11,793 | +16.1% |
| Equity | 10/15 | €37,396 | €28,221 | -€9,175 | -24.5% |
| Contributions | 10/11 | €12,500 | €12,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €24,896 | €15,721 | -€9,175 | -36.9% |
| Amounts payable | 17/49 | €36,078 | €57,046 | +€20,968 | +58.1% |
| Amounts payable within one year | 42/48 | €36,078 | €57,046 | +€20,968 | +58.1% |
| Trade debts | 44 | €778 | €525 | -€252 | -32.5% |
| Suppliers | 440/4 | €778 | €525 | -€252 | -32.5% |
| Taxes, remuneration and social security | 45 | €7,258 | €10,062 | +€2,804 | +38.6% |
| Taxes | 450/3 | €4,593 | €8,716 | +€4,123 | +89.8% |
| Remuneration and social security | 454/9 | €2,665 | €1,346 | -€1,319 | -49.5% |
| Other amounts payable | 47/48 | €28,042 | €46,459 | +€18,417 | +65.7% |
| Other operating charges | 640/8 | €433 | €564 | +€130 | +30.1% |
| Gross operating margin | 9900 | €35,794 | €30,754 | -€5,041 | -14.1% |
| Operating profit (loss) | 9901 | €35,361 | €30,190 | -€5,171 | -14.6% |
| Financial income | 75/76B | - | €1 | +€1 | |
| Recurring financial income | 75 | - | €1 | +€1 | |
| Financial charges | 65/66B | €1,779 | €117 | -€1,662 | -93.4% |
| Recurring financial charges | 65 | €1,779 | €117 | -€1,662 | -93.4% |
| Profit (loss) for the period before taxes | 9903 | €33,583 | €30,075 | -€3,508 | -10.4% |
| Income taxes | 67/77 | €9,117 | €9,250 | +€133 | +1.5% |
| Profit (loss) for the period | 9904 | €24,465 | €20,825 | -€3,640 | -14.9% |
| Profit (loss) for the period to be appropriated | 9905 | €24,465 | €20,825 | -€3,640 | -14.9% |
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 31 October 2026 via checked.be.