GEPCO: 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.
GEPCO
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts -€202,361
down €202,361 (-61.2%), from €330,614 to €128,253
- Debts after one year +€149,600
new in 2025: €149,600
- Reserves +€100,000
up €100,000 (+33.3%), from €300,000 to €400,000
- Tax, wage and social debts -€66,441
down €66,441 (-51.5%), from €129,047 to €62,606
of which Taxes: -€70,256
- Current portion of long-term debt +€20,100
new in 2025: €20,100
- Financial income -€11,338
no longer reported in 2025 (was €11,338)
- Taxes -€9,621
down €9,621 (-22.5%), from €42,855 to €33,234
- Financial charges -€2,275
down €2,275 (-19.5%), from €11,688 to €9,413
- Gross operating margin +€1,891
up €1,891 (+1.3%), from €148,456 to €150,347
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 | €832,253 | €833,287 | +€1,034 | +0.1% |
| Fixed assets | 21/28 | €811,500 | €811,500 | = | 0.0% |
| Financial fixed assets | 28 | €811,500 | €811,500 | = | 0.0% |
| Current assets | 29/58 | €20,753 | €21,787 | +€1,034 | +5.0% |
| Amounts receivable within one year | 40/41 | €20,143 | €15,125 | -€5,018 | -24.9% |
| Trade receivables | 40 | €20,143 | €15,125 | -€5,018 | -24.9% |
| Current investments | 50/53 | - | €6,662 | +€6,662 | |
| Cash at bank and in hand | 54/58 | €610 | - | -€610 | |
| Total equity and liabilities | 10/49 | €832,253 | €833,287 | +€1,034 | +0.1% |
| Equity | 10/15 | €359,763 | €466,218 | +€106,455 | +29.6% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €300,000 | €400,000 | +€100,000 | +33.3% |
| Distributable reserves | 133 | €300,000 | €400,000 | +€100,000 | +33.3% |
| Profit (loss) carried forward | 14 | €47,363 | €53,818 | +€6,455 | +13.6% |
| Amounts payable | 17/49 | €472,490 | €367,069 | -€105,420 | -22.3% |
| Amounts payable after more than one year | 17 | - | €149,600 | +€149,600 | |
| Financial debts | 170/4 | - | €149,600 | +€149,600 | |
| Amounts payable within one year | 42/48 | €472,490 | €217,469 | -€255,021 | -54.0% |
| Current portion of amounts payable after more than one year | 42 | - | €20,100 | +€20,100 | |
| Trade debts | 44 | €12,829 | €6,510 | -€6,319 | -49.3% |
| Suppliers | 440/4 | €12,829 | €6,510 | -€6,319 | -49.3% |
| Taxes, remuneration and social security | 45 | €129,047 | €62,606 | -€66,441 | -51.5% |
| Taxes | 450/3 | €129,047 | €58,791 | -€70,256 | -54.4% |
| Remuneration and social security | 454/9 | - | €3,815 | +€3,815 | |
| Other amounts payable | 47/48 | €330,614 | €128,253 | -€202,361 | -61.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €210 | - | -€210 | |
| Other operating charges | 640/8 | €2,562 | €1,245 | -€1,317 | -51.4% |
| Gross operating margin | 9900 | €148,456 | €150,347 | +€1,891 | +1.3% |
| Operating profit (loss) | 9901 | €145,684 | €149,102 | +€3,417 | +2.3% |
| Financial income | 75/76B | €11,338 | - | -€11,338 | |
| Recurring financial income | 75 | €11,338 | - | -€11,338 | |
| Financial charges | 65/66B | €11,688 | €9,413 | -€2,275 | -19.5% |
| Recurring financial charges | 65 | €11,688 | €9,413 | -€2,275 | -19.5% |
| Profit (loss) for the period before taxes | 9903 | €145,335 | €139,689 | -€5,646 | -3.9% |
| Income taxes | 67/77 | €42,855 | €33,234 | -€9,621 | -22.5% |
| Profit (loss) for the period | 9904 | €102,479 | €106,455 | +€3,975 | +3.9% |
| Profit (loss) for the period to be appropriated | 9905 | €102,479 | €106,455 | +€3,975 | +3.9% |
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 14 October 2026 via checked.be.