Heart & Soul: what changed
Heart & Soul
Largest movements
- Receivables within one year +€37,668
up €37,668 (+355%), from €10,615 to €48,283
of which Other amounts receivable: +€36,312
- Cash +€5,850
up €5,850 (+47.7%), from €12,266 to €18,116
mainly Net result for the year (+€35,698) and Tax, wage and social debts (+€7,234)
- Profit (loss) carried forward +€35,698
up €35,698 (+214%), from €16,646 to €52,344
- Tax, wage and social debts +€7,234
up €7,234 (+101%), from €7,195 to €14,429
- Gross operating margin +€16,317
up €16,317 (+56.3%), from €28,961 to €45,278
- Taxes +€5,196
up €5,196 (+125%), from €4,161 to €9,357
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €23,941 | €67,038 | +€43,097 | +180% |
| Fixed assets | 21/28 | €1,060 | €639 | -€421 | -39.7% |
| Tangible fixed assets | 22/27 | €1,060 | €639 | -€421 | -39.7% |
| Furniture and vehicles | 24 | €1,060 | €639 | -€421 | -39.7% |
| Current assets | 29/58 | €22,881 | €66,399 | +€43,518 | +190% |
| Amounts receivable within one year | 40/41 | €10,615 | €48,283 | +€37,668 | +355% |
| Trade receivables | 40 | €7,078 | €8,434 | +€1,356 | +19.2% |
| Other amounts receivable | 41 | €3,537 | €39,849 | +€36,312 | +1,027% |
| Cash at bank and in hand | 54/58 | €12,266 | €18,116 | +€5,850 | +47.7% |
| Total equity and liabilities | 10/49 | €23,941 | €67,038 | +€43,097 | +180% |
| Equity | 10/15 | €16,746 | €52,444 | +€35,698 | +213% |
| Contributions | 10/11 | €100 | €100 | = | 0.0% |
| Profit (loss) carried forward | 14 | €16,646 | €52,344 | +€35,698 | +214% |
| Amounts payable | 17/49 | €7,195 | €14,594 | +€7,399 | +103% |
| Amounts payable within one year | 42/48 | €7,195 | €14,594 | +€7,399 | +103% |
| Trade debts | 44 | - | €165 | +€165 | |
| Suppliers | 440/4 | - | €165 | +€165 | |
| Taxes, remuneration and social security | 45 | €7,195 | €14,429 | +€7,234 | +101% |
| Taxes | 450/3 | €7,195 | €14,429 | +€7,234 | +101% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €204 | €421 | +€217 | +106% |
| Gross operating margin | 9900 | €28,961 | €45,278 | +€16,317 | +56.3% |
| Operating profit (loss) | 9901 | €28,757 | €44,857 | +€16,100 | +56.0% |
| Financial income | 75/76B | - | €408 | +€408 | |
| Recurring financial income | 75 | - | €408 | +€408 | |
| Financial charges | 65/66B | €59 | €210 | +€151 | +256% |
| Recurring financial charges | 65 | €59 | €210 | +€151 | +256% |
| Profit (loss) for the period before taxes | 9903 | €28,698 | €45,055 | +€16,357 | +57.0% |
| Income taxes | 67/77 | €4,161 | €9,357 | +€5,196 | +125% |
| Profit (loss) for the period | 9904 | €24,537 | €35,698 | +€11,161 | +45.5% |
| Profit (loss) for the period to be appropriated | 9905 | €24,537 | €35,698 | +€11,161 | +45.5% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 8 November 2026 via checked.be.