Gryco Solutions: what changed
Two fiscal 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.
Gryco Solutions
Largest movements
- Cash +€62,811
up €62,811 (+123.9%), from €50,692 to €113,503
mainly Net result for the year (+€51,771) and Tax, wage and social debts (+€9,590)
- Tangible fixed assets -€5,030
down €5,030 (-22.2%), from €22,668 to €17,637
of which Leasing and similar rights: -€4,799
- Reserves +€51,771
up €51,771 (+122.0%), from €42,428 to €94,198
- Tax, wage and social debts +€9,590
up €9,590 (+60.8%), from €15,778 to €25,368
- Debts after one year -€4,022
down €4,022 (-26.6%), from €15,120 to €11,099
- Gross operating margin +€13,571
up €13,571 (+21.3%), from €63,713 to €77,284
- Taxes +€3,922
up €3,922 (+24.9%), from €15,781 to €19,703
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.
Cash bridge derived
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 | €85,342 | €142,842 | +€57,499 | +67.4% |
| Fixed assets | 21/28 | €22,668 | €17,637 | -€5,030 | -22.2% |
| Tangible fixed assets | 22/27 | €22,668 | €17,637 | -€5,030 | -22.2% |
| Furniture and vehicles | 24 | €527 | €296 | -€232 | -43.9% |
| Leasing and similar rights | 25 | €22,140 | €17,342 | -€4,799 | -21.7% |
| Current assets | 29/58 | €62,675 | €125,204 | +€62,530 | +99.8% |
| Amounts receivable within one year | 40/41 | €11,093 | €9,813 | -€1,280 | -11.5% |
| Trade receivables | 40 | €10,258 | €7,450 | -€2,809 | -27.4% |
| Other amounts receivable | 41 | €835 | €2,363 | +€1,528 | +183.1% |
| Cash at bank and in hand | 54/58 | €50,692 | €113,503 | +€62,811 | +123.9% |
| Deferred charges and accrued income | 490/1 | €890 | €1,889 | +€999 | +112.3% |
| Total equity and liabilities | 10/49 | €85,342 | €142,842 | +€57,499 | +67.4% |
| Equity | 10/15 | €47,428 | €99,198 | +€51,771 | +109.2% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €42,428 | €94,198 | +€51,771 | +122.0% |
| Distributable reserves | 133 | €42,428 | €94,198 | +€51,771 | +122.0% |
| Amounts payable | 17/49 | €37,914 | €43,643 | +€5,729 | +15.1% |
| Amounts payable after more than one year | 17 | €15,120 | €11,099 | -€4,022 | -26.6% |
| Financial debts | 170/4 | €15,120 | €11,099 | -€4,022 | -26.6% |
| Amounts payable within one year | 42/48 | €22,628 | €32,453 | +€9,824 | +43.4% |
| Current portion of amounts payable after more than one year | 42 | €3,877 | €4,022 | +€145 | +3.7% |
| Trade debts | 44 | €947 | €877 | -€71 | -7.5% |
| Suppliers | 440/4 | €947 | €877 | -€71 | -7.5% |
| Taxes, remuneration and social security | 45 | €15,778 | €25,368 | +€9,590 | +60.8% |
| Taxes | 450/3 | €15,778 | €25,368 | +€9,590 | +60.8% |
| Other amounts payable | 47/48 | €2,026 | €2,186 | +€160 | +7.9% |
| Accrued charges and deferred income | 492/3 | €166 | €92 | -€74 | -44.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,505 | €5,030 | +€525 | +11.7% |
| Other operating charges | 640/8 | €351 | €367 | +€16 | +4.5% |
| Gross operating margin | 9900 | €63,713 | €77,284 | +€13,571 | +21.3% |
| Operating profit (loss) | 9901 | €58,857 | €71,887 | +€13,029 | +22.1% |
| Financial income | 75/76B | €10 | €374 | +€364 | +3538.0% |
| Recurring financial income | 75 | €10 | €374 | +€364 | +3538.0% |
| Financial charges | 65/66B | €659 | €788 | +€129 | +19.6% |
| Recurring financial charges | 65 | €659 | €788 | +€129 | +19.6% |
| Profit (loss) for the period before taxes | 9903 | €58,209 | €71,473 | +€13,265 | +22.8% |
| Income taxes | 67/77 | €15,781 | €19,703 | +€3,922 | +24.9% |
| Profit (loss) for the period | 9904 | €42,428 | €51,771 | +€9,343 | +22.0% |
| Profit (loss) for the period to be appropriated | 9905 | €42,428 | €51,771 | +€9,343 | +22.0% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 2 October 2026 via checked.be.