HAKOGEL: 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.
HAKOGEL
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.
- Financial income -€2.5m
no longer reported in 2025 (was €2.5m)
- Gross operating margin +€183,756
up €183,756 (+87.3%), from -€210,481 to -€26,725
- Financial charges -€8,847
down €8,847 (-97.5%), from €9,076 to €229
- Other operating charges -€4,623
down €4,623 (-88.7%), from €5,210 to €587
From the 31-12-2024 result to the 31-12-2025 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 31-12-2024 and 31-12-2025 balance sheets and the 31-12-2025 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 31-12-2024 | 31-12-2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €63,904,457 | €63,897,285 | -€7,172 | 0.0% |
| Fixed assets | 21/28 | €63,889,130 | €63,889,130 | -€0 | 0.0% |
| Financial fixed assets | 28 | €63,889,130 | €63,889,130 | -€0 | 0.0% |
| Current assets | 29/58 | €15,327 | €8,155 | -€7,172 | -46.8% |
| Amounts receivable within one year | 40/41 | €2,408 | €0 | -€2,408 | -100.0% |
| Other amounts receivable | 41 | €2,408 | €0 | -€2,408 | -100.0% |
| Cash at bank and in hand | 54/58 | €12,920 | €8,155 | -€4,765 | -36.9% |
| Total equity and liabilities | 10/49 | €63,904,457 | €63,897,285 | -€7,172 | 0.0% |
| Equity | 10/15 | €63,892,441 | €63,864,900 | -€27,541 | 0.0% |
| Contributions | 10/11 | €18,091,217 | €18,091,217 | +€0 | 0.0% |
| Reserves | 13 | €19,544 | €19,544 | -€0 | 0.0% |
| Non-distributable reserves | 130/1 | €19,544 | €19,544 | -€0 | 0.0% |
| Reserves not available under the articles | 1311 | €19,544 | €19,544 | -€0 | 0.0% |
| Profit (loss) carried forward | 14 | €45,781,680 | €45,754,139 | -€27,541 | -0.1% |
| Amounts payable | 17/49 | €12,016 | €32,385 | +€20,369 | +169.5% |
| Amounts payable within one year | 42/48 | €12,016 | €32,260 | +€20,244 | +168.5% |
| Trade debts | 44 | €7,201 | €7,260 | +€59 | +0.8% |
| Suppliers | 440/4 | €7,201 | €7,260 | +€59 | +0.8% |
| Taxes, remuneration and social security | 45 | €4,815 | €0 | -€4,815 | -100.0% |
| Taxes | 450/3 | €4,815 | €0 | -€4,815 | -100.0% |
| Other amounts payable | 47/48 | - | €25,000 | +€25,000 | |
| Accrued charges and deferred income | 492/3 | - | €125 | +€125 | |
| Other operating charges | 640/8 | €5,210 | €587 | -€4,623 | -88.7% |
| Gross operating margin | 9900 | -€210,481 | -€26,725 | +€183,756 | +87.3% |
| Operating profit (loss) | 9901 | -€215,691 | -€27,312 | +€188,379 | +87.3% |
| Financial income | 75/76B | €2,500,000 | - | -€2.5m | |
| Recurring financial income | 75 | €2,500,000 | - | -€2.5m | |
| Financial charges | 65/66B | €9,076 | €229 | -€8,847 | -97.5% |
| Recurring financial charges | 65 | €9,076 | €229 | -€8,847 | -97.5% |
| Profit (loss) for the period before taxes | 9903 | €2,275,232 | -€27,541 | -€2.3m | |
| Profit (loss) for the period | 9904 | €2,275,232 | -€27,541 | -€2.3m | |
| Profit (loss) for the period to be appropriated | 9905 | €2,275,232 | -€27,541 | -€2.3m |
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 12 October 2026 via checked.be.