Graviton: 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.
Graviton
Largest movements
- Intangible fixed assets +€7,797
new in 2025: €7,797
- Cash +€2,961
up €2,961 (+26.6%), from €11,149 to €14,110
mainly Net result for the year (+€5,252) and Depreciation (+€2,177)
- Receivables within one year -€1,818
down €1,818 (-62.2%), from €2,922 to €1,104
- Tangible fixed assets +€457
new in 2025: €457
- Profit (loss) carried forward +€5,252
up €5,252 (+63.4%), from -€8,279 to -€3,027
- Other debts +€2,115
new in 2025: €2,115
- Tax, wage and social debts +€1,933
up €1,933 (+1,137%), from €170 to €2,103
- Purchases and services +€10,165
new in 2025: €10,165
- Gross operating margin +€6,829
up €6,829 (+26.8%), from €25,528 to €32,357
- Staff costs +€3,875
up €3,875 (+19.8%), from €19,525 to €23,400
- Turnover +€2,243
up €2,243 (+5.6%), from €40,279 to €42,522
- Depreciation +€2,177
new in 2025: €2,177
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 | €23,690 | €32,990 | +€9,300 | +39.3% |
| Fixed assets | 21/28 | €2,318 | €10,572 | +€8,254 | +356% |
| Intangible fixed assets | 21 | - | €7,797 | +€7,797 | |
| Tangible fixed assets | 22/27 | - | €457 | +€457 | |
| Furniture and vehicles | 24 | - | €457 | +€457 | |
| Financial fixed assets | 28 | €2,318 | €2,318 | = | 0.0% |
| Current assets | 29/58 | €21,372 | €22,418 | +€1,046 | +4.9% |
| Stocks and contracts in progress | 3 | €7,301 | €7,204 | -€97 | -1.3% |
| Stocks | 30/36 | €7,301 | €7,204 | -€97 | -1.3% |
| Amounts receivable within one year | 40/41 | €2,922 | €1,104 | -€1,818 | -62.2% |
| Trade receivables | 40 | €2,922 | €1,104 | -€1,818 | -62.2% |
| Cash at bank and in hand | 54/58 | €11,149 | €14,110 | +€2,961 | +26.6% |
| Total equity and liabilities | 10/49 | €23,690 | €32,990 | +€9,300 | +39.3% |
| Equity | 10/15 | €23,461 | €28,713 | +€5,252 | +22.4% |
| Contributions | 10/11 | €31,740 | €31,740 | = | 0.0% |
| Capital | 10 | €31,740 | €31,740 | = | 0.0% |
| Issued capital | 100 | €31,740 | €31,740 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€8,279 | -€3,027 | +€5,252 | +63.4% |
| Amounts payable | 17/49 | €229 | €4,277 | +€4,048 | +1,768% |
| Amounts payable within one year | 42/48 | €170 | €4,218 | +€4,048 | +2,381% |
| Taxes, remuneration and social security | 45 | €170 | €2,103 | +€1,933 | +1,137% |
| Taxes | 450/3 | €170 | €2,103 | +€1,933 | +1,137% |
| Other amounts payable | 47/48 | - | €2,115 | +€2,115 | |
| Accrued charges and deferred income | 492/3 | €59 | €59 | = | 0.0% |
| Turnover | 70 | €40,279 | €42,522 | +€2,243 | +5.6% |
| Goods, raw materials, services and sundry goods | 60/61 | - | €10,165 | +€10,165 | |
| Remuneration, social security and pensions | 62 | €19,525 | €23,400 | +€3,875 | +19.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €2,177 | +€2,177 | |
| Other operating charges | 640/8 | €398 | - | -€398 | |
| Gross operating margin | 9900 | €25,528 | €32,357 | +€6,829 | +26.8% |
| Operating profit (loss) | 9901 | €5,605 | €6,780 | +€1,175 | +21.0% |
| Financial charges | 65/66B | €52 | €57 | +€5 | +9.6% |
| Recurring financial charges | 65 | €52 | €57 | +€5 | +9.6% |
| Profit (loss) for the period before taxes | 9903 | €5,553 | €6,723 | +€1,170 | +21.1% |
| Income taxes | 67/77 | - | €1,471 | +€1,471 | |
| Profit (loss) for the period | 9904 | €5,553 | €5,252 | -€301 | -5.4% |
| Profit (loss) for the period to be appropriated | 9905 | €5,553 | €5,252 | -€301 | -5.4% |
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 17 October 2026 via checked.be.