Framefox: 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.
Framefox
Largest movements
- Cash -€37,947
down €37,947 (-65.2%), from €58,223 to €20,275
mainly Other debts (-€37,778) and Receivables within one year (-€4,725)
- Tangible fixed assets -€5,755
down €5,755 (-42.6%), from €13,507 to €7,752
of which Furniture and vehicles: -€5,201
- Receivables within one year +€4,725
up €4,725 (+59.8%), from €7,902 to €12,627
of which Trade receivables: +€3,225
- Other debts -€37,778
down €37,778 (-62.0%), from €60,924 to €23,146
- Debts after one year -€4,420
down €4,420 (-59.4%), from €7,445 to €3,025
- Profit (loss) carried forward +€3,216
up €3,216 (+132%), from €2,444 to €5,659
- Taxes -€3,608
down €3,608 (-92.4%), from €3,907 to €299
- Financial charges -€148
down €148 (-21.3%), from €697 to €549
- Gross operating margin +€128
up €128 (+1.2%), from €10,741 to €10,870
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 | €80,329 | €41,700 | -€38,629 | -48.1% |
| Fixed assets | 21/28 | €13,507 | €7,752 | -€5,755 | -42.6% |
| Tangible fixed assets | 22/27 | €13,507 | €7,752 | -€5,755 | -42.6% |
| Plant, machinery and equipment | 23 | €554 | - | -€554 | |
| Furniture and vehicles | 24 | €12,953 | €7,752 | -€5,201 | -40.2% |
| Current assets | 29/58 | €66,822 | €33,948 | -€32,874 | -49.2% |
| Amounts receivable within one year | 40/41 | €7,902 | €12,627 | +€4,725 | +59.8% |
| Trade receivables | 40 | €7,902 | €11,127 | +€3,225 | +40.8% |
| Other amounts receivable | 41 | - | €1,500 | +€1,500 | |
| Cash at bank and in hand | 54/58 | €58,223 | €20,275 | -€37,947 | -65.2% |
| Deferred charges and accrued income | 490/1 | €697 | €1,046 | +€348 | +49.9% |
| Total equity and liabilities | 10/49 | €80,329 | €41,700 | -€38,629 | -48.1% |
| Equity | 10/15 | €3,444 | €6,659 | +€3,216 | +93.4% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €2,444 | €5,659 | +€3,216 | +132% |
| Amounts payable | 17/49 | €76,885 | €35,040 | -€41,845 | -54.4% |
| Amounts payable after more than one year | 17 | €7,445 | €3,025 | -€4,420 | -59.4% |
| Financial debts | 170/4 | €7,445 | €3,025 | -€4,420 | -59.4% |
| Amounts payable within one year | 42/48 | €69,440 | €32,016 | -€37,424 | -53.9% |
| Current portion of amounts payable after more than one year | 42 | €4,284 | €4,420 | +€136 | +3.2% |
| Trade debts | 44 | €956 | €757 | -€199 | -20.8% |
| Suppliers | 440/4 | €956 | €757 | -€199 | -20.8% |
| Taxes, remuneration and social security | 45 | €3,277 | €3,693 | +€416 | +12.7% |
| Taxes | 450/3 | €3,277 | €3,693 | +€416 | +12.7% |
| Other amounts payable | 47/48 | €60,924 | €23,146 | -€37,778 | -62.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,784 | €5,755 | -€29 | -0.5% |
| Other operating charges | 640/8 | €1,031 | €1,059 | +€28 | +2.7% |
| Gross operating margin | 9900 | €10,741 | €10,870 | +€128 | +1.2% |
| Operating profit (loss) | 9901 | €3,926 | €4,055 | +€130 | +3.3% |
| Financial income | 75/76B | - | €8 | +€8 | |
| Recurring financial income | 75 | - | €8 | +€8 | |
| Financial charges | 65/66B | €697 | €549 | -€148 | -21.3% |
| Recurring financial charges | 65 | €697 | €549 | -€148 | -21.3% |
| Profit (loss) for the period before taxes | 9903 | €3,229 | €3,514 | +€286 | +8.9% |
| Income taxes | 67/77 | €3,907 | €299 | -€3,608 | -92.4% |
| Profit (loss) for the period | 9904 | -€679 | €3,216 | +€3,894 | |
| Profit (loss) for the period to be appropriated | 9905 | -€679 | €3,216 | +€3,894 |
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 15 October 2026 via checked.be.