FOXMANGO: 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.
FOXMANGO
Largest movements
- Receivables within one year +€142,608
up €142,608 (+265%), from €53,855 to €196,463
- Tangible fixed assets +€25,065
up €25,065 (+7,211%), from €348 to €25,413
- Deferred charges and accrued income +€16,858
new in 2025: €16,858
- Cash -€11,193
down €11,193 (-4.5%), from €249,364 to €238,172
mainly Receivables within one year (-€142,608) and Investment in fixed assets (net) (-€26,841)
- Profit (loss) carried forward +€75,861
up €75,861 (+47.2%), from €160,757 to €236,618
- Debts after one year +€66,110
up €66,110 (+84.7%), from €78,080 to €144,189
- Tax, wage and social debts +€26,150
up €26,150 (+127%), from €20,514 to €46,664
of which Taxes: +€25,904
- Gross operating margin +€125,756
up €125,756 (+60.6%), from €207,402 to €333,159
- Staff costs +€60,906
up €60,906 (+31.9%), from €190,809 to €251,715
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 | €309,158 | €482,497 | +€173,339 | +56.1% |
| Fixed assets | 21/28 | €5,939 | €31,004 | +€25,065 | +422% |
| Tangible fixed assets | 22/27 | €348 | €25,413 | +€25,065 | +7,211% |
| Furniture and vehicles | 24 | €348 | €25,413 | +€25,065 | +7,211% |
| Financial fixed assets | 28 | €5,591 | €5,591 | = | 0.0% |
| Current assets | 29/58 | €303,219 | €451,492 | +€148,273 | +48.9% |
| Amounts receivable within one year | 40/41 | €53,855 | €196,463 | +€142,608 | +265% |
| Trade receivables | 40 | €53,855 | €196,463 | +€142,608 | +265% |
| Cash at bank and in hand | 54/58 | €249,364 | €238,172 | -€11,193 | -4.5% |
| Deferred charges and accrued income | 490/1 | - | €16,858 | +€16,858 | |
| Total equity and liabilities | 10/49 | €309,158 | €482,497 | +€173,339 | +56.1% |
| Equity | 10/15 | €207,587 | €283,448 | +€75,861 | +36.5% |
| Contributions | 10/11 | €44,600 | €44,600 | = | 0.0% |
| Reserves | 13 | €2,230 | €2,230 | = | 0.0% |
| Non-distributable reserves | 130/1 | €2,230 | €2,230 | = | 0.0% |
| Reserves not available under the articles | 1311 | €2,230 | €2,230 | = | 0.0% |
| Profit (loss) carried forward | 14 | €160,757 | €236,618 | +€75,861 | +47.2% |
| Amounts payable | 17/49 | €101,572 | €199,049 | +€97,477 | +96.0% |
| Amounts payable after more than one year | 17 | €78,080 | €144,189 | +€66,110 | +84.7% |
| Other amounts payable | 178/9 | €78,080 | €144,189 | +€66,110 | +84.7% |
| Amounts payable within one year | 42/48 | €23,492 | €51,277 | +€27,785 | +118% |
| Trade debts | 44 | €2,978 | €4,613 | +€1,635 | +54.9% |
| Suppliers | 440/4 | €2,978 | €4,613 | +€1,635 | +54.9% |
| Taxes, remuneration and social security | 45 | €20,514 | €46,664 | +€26,150 | +127% |
| Taxes | 450/3 | €14,361 | €40,265 | +€25,904 | +180% |
| Remuneration and social security | 454/9 | €6,152 | €6,398 | +€246 | +4.0% |
| Accrued charges and deferred income | 492/3 | - | €3,583 | +€3,583 | |
| Non-recurring operating income | 76A | €7,510 | - | -€7,510 | |
| Remuneration, social security and pensions | 62 | €190,809 | €251,715 | +€60,906 | +31.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €873 | €1,776 | +€902 | +103% |
| Other operating charges | 640/8 | €1,562 | €3,432 | +€1,870 | +120% |
| Gross operating margin | 9900 | €207,402 | €333,159 | +€125,756 | +60.6% |
| Operating profit (loss) | 9901 | €14,158 | €76,236 | +€62,078 | +438% |
| Financial charges | 65/66B | €424 | €375 | -€50 | -11.7% |
| Recurring financial charges | 65 | €424 | €375 | -€50 | -11.7% |
| Profit (loss) for the period before taxes | 9903 | €13,734 | €75,861 | +€62,128 | +452% |
| Profit (loss) for the period | 9904 | €13,734 | €75,861 | +€62,128 | +452% |
| Profit (loss) for the period to be appropriated | 9905 | €13,734 | €75,861 | +€62,128 | +452% |
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 18 October 2026 via checked.be.