FULL FAME: what changed
FULL FAME
Largest movements
- Cash -€45,704
down €45,704 (-38.2%), from €119,493 to €73,789
mainly Contributions, distributions and other (-€27,877) and Receivables within one year (-€22,355)
- Receivables within one year +€22,355
up €22,355 (+325%), from €6,873 to €29,227
of which Trade receivables: +€18,675
- Tangible fixed assets -€1,374
down €1,374 (-17.6%), from €7,793 to €6,419
of which Plant, machinery and equipment: -€1,100
- Reserves -€21,340
down €21,340 (-23.7%), from €89,928 to €68,589
- Other debts -€3,057
down €3,057 (-31.8%), from €9,611 to €6,554
- Gross operating margin +€36,077
up €36,077, from -€21,759 to €14,318
- Other operating charges +€876
up €876 (+174%), from €505 to €1,381
- Financial charges -€779
down €779 (-22.4%), from €3,481 to €2,702
- Taxes +€644
up €644 (+418%), from €154 to €798
- Financial income -€347
down €347 (-43.2%), from €803 to €457
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €135,353 | €110,457 | -€24,896 | -18.4% |
| Fixed assets | 21/28 | €8,043 | €6,669 | -€1,374 | -17.1% |
| Tangible fixed assets | 22/27 | €7,793 | €6,419 | -€1,374 | -17.6% |
| Plant, machinery and equipment | 23 | €6,541 | €5,441 | -€1,100 | -16.8% |
| Furniture and vehicles | 24 | €1,252 | €978 | -€274 | -21.9% |
| Financial fixed assets | 28 | €250 | €250 | = | 0.0% |
| Current assets | 29/58 | €127,310 | €103,788 | -€23,522 | -18.5% |
| Amounts receivable within one year | 40/41 | €6,873 | €29,227 | +€22,355 | +325% |
| Trade receivables | 40 | - | €18,675 | +€18,675 | |
| Other amounts receivable | 41 | €6,873 | €10,553 | +€3,680 | +53.5% |
| Cash at bank and in hand | 54/58 | €119,493 | €73,789 | -€45,704 | -38.2% |
| Deferred charges and accrued income | 490/1 | €944 | €772 | -€172 | -18.3% |
| Total equity and liabilities | 10/49 | €135,353 | €110,457 | -€24,896 | -18.4% |
| Equity | 10/15 | €122,896 | €101,556 | -€21,340 | -17.4% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €89,928 | €68,589 | -€21,340 | -23.7% |
| Distributable reserves | 133 | €89,928 | €68,589 | -€21,340 | -23.7% |
| Profit (loss) carried forward | 14 | €14,368 | €14,368 | = | 0.0% |
| Amounts payable | 17/49 | €12,457 | €8,901 | -€3,556 | -28.5% |
| Amounts payable within one year | 42/48 | €12,457 | €8,901 | -€3,556 | -28.5% |
| Trade debts | 44 | €2,018 | €1,879 | -€138 | -6.9% |
| Suppliers | 440/4 | €2,018 | €1,879 | -€138 | -6.9% |
| Advances received on contracts in progress | 46 | - | €468 | +€468 | |
| Taxes, remuneration and social security | 45 | €828 | - | -€828 | |
| Taxes | 450/3 | €828 | - | -€828 | |
| Other amounts payable | 47/48 | €9,611 | €6,554 | -€3,057 | -31.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,386 | €3,357 | -€29 | -0.9% |
| Other operating charges | 640/8 | €505 | €1,381 | +€876 | +174% |
| Gross operating margin | 9900 | -€21,759 | €14,318 | +€36,077 | |
| Operating profit (loss) | 9901 | -€25,649 | €9,581 | +€35,230 | |
| Financial income | 75/76B | €803 | €457 | -€347 | -43.2% |
| Recurring financial income | 75 | €803 | €457 | -€347 | -43.2% |
| Financial charges | 65/66B | €3,481 | €2,702 | -€779 | -22.4% |
| Recurring financial charges | 65 | €3,481 | €2,702 | -€779 | -22.4% |
| Profit (loss) for the period before taxes | 9903 | -€28,327 | €7,335 | +€35,662 | |
| Income taxes | 67/77 | €154 | €798 | +€644 | +418% |
| Profit (loss) for the period | 9904 | -€28,481 | €6,537 | +€35,018 | |
| Profit (loss) for the period to be appropriated | 9905 | -€28,481 | €6,537 | +€35,018 |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 6 November 2026 via checked.be.