HELIMAR: 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.
HELIMAR
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€234,780
up €234,780 (+155.8%), from €150,678 to €385,457
- Profit (loss) carried forward -€227,588
down €227,588 (-7.9%), from -€2.9m to -€3.1m
- Staff costs -€144,620
down €144,620 (-83.3%), from €173,512 to €28,892
- Gross operating margin -€6,544
down €6,544 (-10.9%), from €60,198 to €53,653
- Other operating charges +€5,993
up €5,993 (+164.2%), from €3,649 to €9,642
- Depreciation -€5,947
down €5,947 (-2.4%), from €247,713 to €241,766
- Financial charges -€1,808
down €1,808 (-86.3%), from €2,094 to €286
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 | €3,867,855 | €3,870,545 | +€2,690 | +0.1% |
| Fixed assets | 21/28 | €3,848,375 | €3,810,099 | -€38,276 | -1.0% |
| Tangible fixed assets | 22/27 | €3,843,473 | €3,805,197 | -€38,276 | -1.0% |
| Land and buildings | 22 | €3,796,555 | €3,700,670 | -€95,885 | -2.5% |
| Plant, machinery and equipment | 23 | €0 | - | = | |
| Furniture and vehicles | 24 | €32,316 | €94,584 | +€62,268 | +192.7% |
| Other tangible fixed assets | 26 | €14,601 | €9,943 | -€4,659 | -31.9% |
| Financial fixed assets | 28 | €4,902 | €4,902 | = | 0.0% |
| Current assets | 29/58 | €19,480 | €60,446 | +€40,966 | +210.3% |
| Amounts receivable within one year | 40/41 | €9,960 | €30,743 | +€20,783 | +208.7% |
| Trade receivables | 40 | €6,575 | €24,127 | +€17,552 | +266.9% |
| Other amounts receivable | 41 | €3,385 | €6,616 | +€3,231 | +95.4% |
| Cash at bank and in hand | 54/58 | €5,451 | €21,608 | +€16,156 | +296.4% |
| Deferred charges and accrued income | 490/1 | €4,068 | €8,095 | +€4,027 | +99.0% |
| Total equity and liabilities | 10/49 | €3,867,855 | €3,870,545 | +€2,690 | +0.1% |
| Equity | 10/15 | €3,677,952 | €3,450,364 | -€227,588 | -6.2% |
| Contributions | 10/11 | €6,562,900 | €6,562,900 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€2,884,948 | -€3,112,537 | -€227,588 | -7.9% |
| Amounts payable | 17/49 | €189,903 | €420,181 | +€230,278 | +121.3% |
| Amounts payable after more than one year | 17 | €0 | - | = | |
| Financial debts | 170/4 | €0 | - | = | |
| Amounts payable within one year | 42/48 | €169,854 | €420,181 | +€250,327 | +147.4% |
| Trade debts | 44 | €7,335 | €31,313 | +€23,979 | +326.9% |
| Suppliers | 440/4 | €7,335 | €31,313 | +€23,979 | +326.9% |
| Taxes, remuneration and social security | 45 | €11,842 | €3,410 | -€8,431 | -71.2% |
| Taxes | 450/3 | €593 | €1,855 | +€1,262 | +212.8% |
| Remuneration and social security | 454/9 | €11,249 | €1,555 | -€9,693 | -86.2% |
| Other amounts payable | 47/48 | €150,678 | €385,457 | +€234,780 | +155.8% |
| Accrued charges and deferred income | 492/3 | €20,049 | €0 | -€20,049 | -100.0% |
| Non-recurring operating income | 76A | €14,182 | €4,016 | -€10,166 | -71.7% |
| Remuneration, social security and pensions | 62 | €173,512 | €28,892 | -€144,620 | -83.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €247,713 | €241,766 | -€5,947 | -2.4% |
| Other operating charges | 640/8 | €3,649 | €9,642 | +€5,993 | +164.2% |
| Non-recurring operating charges | 66A | €7,746 | €38 | -€7,707 | -99.5% |
| Gross operating margin | 9900 | €60,198 | €53,653 | -€6,544 | -10.9% |
| Operating profit (loss) | 9901 | -€372,422 | -€226,684 | +€145,737 | +39.1% |
| Financial charges | 65/66B | €2,094 | €286 | -€1,808 | -86.3% |
| Recurring financial charges | 65 | €2,094 | €286 | -€1,808 | -86.3% |
| Profit (loss) for the period before taxes | 9903 | -€374,515 | -€226,970 | +€147,545 | +39.4% |
| Income taxes | 67/77 | €505 | €618 | +€113 | +22.3% |
| Profit (loss) for the period | 9904 | -€375,020 | -€227,588 | +€147,432 | +39.3% |
| Profit (loss) for the period to be appropriated | 9905 | -€375,020 | -€227,588 | +€147,432 | +39.3% |
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 6 October 2026 via checked.be.