Grasim: 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.
Grasim
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year -€13,147
down €13,147 (-15.9%), from €82,551 to €69,404
- Other debts +€13,022
up €13,022 (+22.7%), from €57,278 to €70,299
- Profit (loss) carried forward -€5,482
down €5,482 (-14.2%), from -€38,471 to -€43,953
- Depreciation +€549
up €549 (+7.7%), from €7,126 to €7,675
- Financial charges -€374
down €374 (-7.1%), from €5,246 to €4,873
- Gross operating margin +€325
up €325 (+3.1%), from €10,517 to €10,842
- Other operating charges -€260
down €260 (-6.5%), from €4,037 to €3,776
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 | €164,178 | €161,396 | -€2,782 | -1.7% |
| Fixed assets | 21/28 | €162,242 | €160,874 | -€1,368 | -0.8% |
| Tangible fixed assets | 22/27 | €162,242 | €160,874 | -€1,368 | -0.8% |
| Land and buildings | 22 | €161,780 | €160,787 | -€992 | -0.6% |
| Furniture and vehicles | 24 | €463 | €87 | -€376 | -81.3% |
| Current assets | 29/58 | €1,936 | €522 | -€1,414 | -73.0% |
| Amounts receivable within one year | 40/41 | €960 | €0 | -€960 | -100% |
| Other amounts receivable | 41 | €960 | €0 | -€960 | -100% |
| Cash at bank and in hand | 54/58 | €183 | €5 | -€178 | -97.2% |
| Deferred charges and accrued income | 490/1 | €793 | €517 | -€276 | -34.8% |
| Total equity and liabilities | 10/49 | €164,178 | €161,396 | -€2,782 | -1.7% |
| Equity | 10/15 | -€4,386 | -€9,868 | -€5,482 | -125% |
| Contributions | 10/11 | €30,987 | €30,987 | = | 0.0% |
| Reserves | 13 | €3,099 | €3,099 | = | 0.0% |
| Distributable reserves | 133 | €3,099 | €3,099 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€38,471 | -€43,953 | -€5,482 | -14.2% |
| Amounts payable | 17/49 | €168,564 | €171,264 | +€2,699 | +1.6% |
| Amounts payable after more than one year | 17 | €82,551 | €69,404 | -€13,147 | -15.9% |
| Financial debts | 170/4 | €82,551 | €69,404 | -€13,147 | -15.9% |
| Amounts payable within one year | 42/48 | €84,564 | €99,987 | +€15,423 | +18.2% |
| Current portion of amounts payable after more than one year | 42 | €18,658 | €19,947 | +€1,289 | +6.9% |
| Financial debts | 43 | €6,309 | €6,757 | +€448 | +7.1% |
| Credit institutions | 430/8 | €6,309 | €6,757 | +€448 | +7.1% |
| Trade debts | 44 | €2,319 | €2,985 | +€665 | +28.7% |
| Suppliers | 440/4 | €2,319 | €2,985 | +€665 | +28.7% |
| Other amounts payable | 47/48 | €57,278 | €70,299 | +€13,022 | +22.7% |
| Accrued charges and deferred income | 492/3 | €1,449 | €1,872 | +€423 | +29.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €7,126 | €7,675 | +€549 | +7.7% |
| Other operating charges | 640/8 | €4,037 | €3,776 | -€260 | -6.5% |
| Gross operating margin | 9900 | €10,517 | €10,842 | +€325 | +3.1% |
| Operating profit (loss) | 9901 | -€645 | -€609 | +€36 | +5.6% |
| Financial income | 75/76B | €8 | €0 | -€8 | -100% |
| Recurring financial income | 75 | €8 | €0 | -€8 | -100% |
| Financial charges | 65/66B | €5,246 | €4,873 | -€374 | -7.1% |
| Recurring financial charges | 65 | €5,246 | €4,873 | -€374 | -7.1% |
| Profit (loss) for the period before taxes | 9903 | -€5,883 | -€5,482 | +€401 | +6.8% |
| Profit (loss) for the period | 9904 | -€5,883 | -€5,482 | +€401 | +6.8% |
| Profit (loss) for the period to be appropriated | 9905 | -€5,883 | -€5,482 | +€401 | +6.8% |
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 21 October 2026 via checked.be.