FOXYCOPY: 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.
FOXYCOPY
Largest movements
- Cash +€20,721
up €20,721 (+223.9%), from €9,256 to €29,977
mainly Net result for the year (+€13,166) and Tax, wage and social debts (+€5,775)
- Receivables within one year -€3,100
down €3,100 (-60.2%), from €5,151 to €2,051
of which Other amounts receivable: -€4,498
- Tangible fixed assets -€477
down €477 (-25.6%), from €1,863 to €1,386
- Reserves +€13,150
new in 2025: €13,150
- Tax, wage and social debts +€5,775
up €5,775 (+155.6%), from €3,712 to €9,487
- Other debts -€2,236
down €2,236 (-24.3%), from €9,196 to €6,960
- Gross operating margin +€17,508
up €17,508 (+785.5%), from €2,229 to €19,737
- Taxes +€5,120
up €5,120 (+993.9%), from €515 to €5,635
- Depreciation +€340
up €340 (+248.7%), from €137 to €477
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 | €16,716 | €33,713 | +€16,997 | +101.7% |
| Fixed assets | 21/28 | €1,863 | €1,386 | -€477 | -25.6% |
| Tangible fixed assets | 22/27 | €1,863 | €1,386 | -€477 | -25.6% |
| Furniture and vehicles | 24 | €1,863 | €1,386 | -€477 | -25.6% |
| Current assets | 29/58 | €14,853 | €32,327 | +€17,474 | +117.6% |
| Amounts receivable within one year | 40/41 | €5,151 | €2,051 | -€3,100 | -60.2% |
| Trade receivables | 40 | €653 | €2,051 | +€1,398 | +213.9% |
| Other amounts receivable | 41 | €4,498 | €0 | -€4,498 | -100.0% |
| Cash at bank and in hand | 54/58 | €9,256 | €29,977 | +€20,721 | +223.9% |
| Deferred charges and accrued income | 490/1 | €446 | €299 | -€147 | -33.0% |
| Total equity and liabilities | 10/49 | €16,716 | €33,713 | +€16,997 | +101.7% |
| Equity | 10/15 | €3,167 | €16,333 | +€13,166 | +415.7% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Reserves | 13 | - | €13,150 | +€13,150 | |
| Distributable reserves | 133 | - | €13,150 | +€13,150 | |
| Profit (loss) carried forward | 14 | €1,167 | €1,183 | +€16 | +1.4% |
| Amounts payable | 17/49 | €13,549 | €17,379 | +€3,830 | +28.3% |
| Amounts payable within one year | 42/48 | €13,549 | €17,379 | +€3,830 | +28.3% |
| Trade debts | 44 | €641 | €932 | +€291 | +45.3% |
| Suppliers | 440/4 | €641 | €932 | +€291 | +45.3% |
| Taxes, remuneration and social security | 45 | €3,712 | €9,487 | +€5,775 | +155.6% |
| Taxes | 450/3 | €3,712 | €9,487 | +€5,775 | +155.6% |
| Other amounts payable | 47/48 | €9,196 | €6,960 | -€2,236 | -24.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €137 | €477 | +€340 | +248.7% |
| Other operating charges | 640/8 | €387 | €400 | +€12 | +3.2% |
| Gross operating margin | 9900 | €2,229 | €19,737 | +€17,508 | +785.5% |
| Operating profit (loss) | 9901 | €1,705 | €18,860 | +€17,156 | +1006.3% |
| Financial charges | 65/66B | €23 | €59 | +€37 | +161.0% |
| Recurring financial charges | 65 | €23 | €59 | +€37 | +161.0% |
| Profit (loss) for the period before taxes | 9903 | €1,682 | €18,801 | +€17,119 | +1017.7% |
| Income taxes | 67/77 | €515 | €5,635 | +€5,120 | +993.9% |
| Profit (loss) for the period | 9904 | €1,167 | €13,166 | +€11,999 | +1028.2% |
| Profit (loss) for the period to be appropriated | 9905 | €1,167 | €13,166 | +€11,999 | +1028.2% |
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 12 October 2026 via checked.be.