HAERENS: 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.
HAERENS
Largest movements
No asset line moved by more than 1% of the balance sheet total.
No liability line moved by more than 1% of the balance sheet total.
- Gross operating margin -€6,902
down €6,902 (-30.2%), from €22,892 to €15,990
- Write-downs -€4,375
down €4,375 (-100.0%), from €4,375 to €0
- Depreciation +€1,990
up €1,990 (+10.5%), from €18,996 to €20,986
- Financial charges -€1,902
down €1,902, from €1,330 to -€572
- Other operating charges +€565
up €565 (+18.7%), from €3,016 to €3,581
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 | €1,678,214 | €1,672,062 | -€6,152 | -0.4% |
| Fixed assets | 21/28 | €1,661,563 | €1,670,790 | +€9,227 | +0.6% |
| Tangible fixed assets | 22/27 | €1,661,563 | €1,670,790 | +€9,227 | +0.6% |
| Land and buildings | 22 | €1,659,618 | €1,669,985 | +€10,367 | +0.6% |
| Furniture and vehicles | 24 | €1,945 | €805 | -€1,140 | -58.6% |
| Current assets | 29/58 | €16,650 | €1,271 | -€15,379 | -92.4% |
| Stocks and contracts in progress | 3 | €0 | - | = | |
| Stocks | 30/36 | €0 | - | = | |
| Amounts receivable within one year | 40/41 | €15,378 | €1,271 | -€14,107 | -91.7% |
| Trade receivables | 40 | €12,629 | €1,136 | -€11,493 | -91.0% |
| Other amounts receivable | 41 | €2,749 | €135 | -€2,614 | -95.1% |
| Cash at bank and in hand | 54/58 | €1,272 | €0 | -€1,272 | -100.0% |
| Total equity and liabilities | 10/49 | €1,678,214 | €1,672,062 | -€6,152 | -0.4% |
| Equity | 10/15 | €1,396,244 | €1,388,005 | -€8,239 | -0.6% |
| Contributions | 10/11 | €61,500 | €61,500 | = | 0.0% |
| Capital | 10 | €61,500 | €61,500 | = | 0.0% |
| Issued capital | 100 | €61,500 | €61,500 | = | 0.0% |
| Revaluation surpluses | 12 | €1,472,587 | €1,472,587 | = | 0.0% |
| Reserves | 13 | €6,150 | €6,150 | = | 0.0% |
| Non-distributable reserves | 130/1 | €6,150 | €6,150 | = | 0.0% |
| Legal reserve | 130 | €6,150 | €6,150 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€143,994 | -€152,232 | -€8,239 | -5.7% |
| Amounts payable | 17/49 | €281,970 | €284,057 | +€2,087 | +0.7% |
| Amounts payable within one year | 42/48 | €280,920 | €282,057 | +€1,137 | +0.4% |
| Financial debts | 43 | - | €9,420 | +€9,420 | |
| Credit institutions | 430/8 | - | €9,420 | +€9,420 | |
| Trade debts | 44 | €2,708 | €3,560 | +€852 | +31.5% |
| Suppliers | 440/4 | €2,708 | €3,560 | +€852 | +31.5% |
| Advances received on contracts in progress | 46 | €13,186 | €8,653 | -€4,533 | -34.4% |
| Taxes, remuneration and social security | 45 | €2,790 | €7,254 | +€4,463 | +160.0% |
| Taxes | 450/3 | €2,790 | €7,254 | +€4,463 | +160.0% |
| Other amounts payable | 47/48 | €262,236 | €253,170 | -€9,065 | -3.5% |
| Accrued charges and deferred income | 492/3 | €1,050 | €2,000 | +€950 | +90.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €18,996 | €20,986 | +€1,990 | +10.5% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €4,375 | €0 | -€4,375 | -100.0% |
| Other operating charges | 640/8 | €3,016 | €3,581 | +€565 | +18.7% |
| Gross operating margin | 9900 | €22,892 | €15,990 | -€6,902 | -30.2% |
| Operating profit (loss) | 9901 | -€3,495 | -€8,578 | -€5,083 | -145.4% |
| Financial income | 75/76B | - | €18 | +€18 | |
| Recurring financial income | 75 | - | €18 | +€18 | |
| Financial charges | 65/66B | €1,330 | -€572 | -€1,902 | |
| Recurring financial charges | 65 | €1,330 | -€572 | -€1,902 | |
| Profit (loss) for the period before taxes | 9903 | -€4,825 | -€7,989 | -€3,163 | -65.6% |
| Income taxes | 67/77 | €371 | €250 | -€120 | -32.5% |
| Profit (loss) for the period | 9904 | -€5,196 | -€8,239 | -€3,043 | -58.6% |
| Profit (loss) for the period to be appropriated | 9905 | -€5,196 | -€8,239 | -€3,043 | -58.6% |
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 10 October 2026 via checked.be.