HERE COMES THE SUN: what changed
HERE COMES THE SUN
Largest movements
- Cash +€26,082
up €26,082 (+1,209%), from €2,157 to €28,239
mainly Net result for the year (+€67,202) and Receivables within one year (+€19,957)
- Receivables within one year -€19,957
down €19,957 (-100%), from €19,957 to €0
of which Trade receivables: -€19,957
- Tangible fixed assets -€9,513
down €9,513 (-72.4%), from €13,135 to €3,622
- Deferred charges and accrued income +€1,466
new in 2025: €1,466
- Profit (loss) carried forward +€67,202
up €67,202 (+43.3%), from -€155,208 to -€88,006
- Other debts -€65,000
down €65,000 (-46.4%), from €140,000 to €75,000
- Trade debts -€12,364
down €12,364 (-66.3%), from €18,653 to €6,289
- Accrued charges and deferred income +€5,776
up €5,776 (+1,585%), from €364 to €6,140
- Advances received +€3,093
up €3,093 (+153%), from €2,018 to €5,111
- Gross operating margin +€233,870
up €233,870, from -€155,904 to €77,966
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 | €37,748 | €35,827 | -€1,921 | -5.1% |
| Fixed assets | 21/28 | €15,635 | €6,122 | -€9,513 | -60.8% |
| Tangible fixed assets | 22/27 | €13,135 | €3,622 | -€9,513 | -72.4% |
| Plant, machinery and equipment | 23 | €13,135 | €3,622 | -€9,513 | -72.4% |
| Financial fixed assets | 28 | €2,500 | €2,500 | = | 0.0% |
| Current assets | 29/58 | €22,113 | €29,704 | +€7,591 | +34.3% |
| Amounts receivable within one year | 40/41 | €19,957 | €0 | -€19,957 | -100% |
| Trade receivables | 40 | €19,957 | €0 | -€19,957 | -100% |
| Other amounts receivable | 41 | €0 | - | = | |
| Cash at bank and in hand | 54/58 | €2,157 | €28,239 | +€26,082 | +1,209% |
| Deferred charges and accrued income | 490/1 | - | €1,466 | +€1,466 | |
| Total equity and liabilities | 10/49 | €37,748 | €35,827 | -€1,921 | -5.1% |
| Equity | 10/15 | -€138,570 | -€71,368 | +€67,202 | +48.5% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €10,437 | €10,437 | = | 0.0% |
| Distributable reserves | 133 | €10,437 | €10,437 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€155,208 | -€88,006 | +€67,202 | +43.3% |
| Amounts payable | 17/49 | €176,319 | €107,195 | -€69,123 | -39.2% |
| Amounts payable within one year | 42/48 | €175,954 | €101,055 | -€74,899 | -42.6% |
| Trade debts | 44 | €18,653 | €6,289 | -€12,364 | -66.3% |
| Suppliers | 440/4 | €18,653 | €6,289 | -€12,364 | -66.3% |
| Advances received on contracts in progress | 46 | €2,018 | €5,111 | +€3,093 | +153% |
| Taxes, remuneration and social security | 45 | €15,283 | €14,655 | -€628 | -4.1% |
| Taxes | 450/3 | €15,283 | €14,655 | -€628 | -4.1% |
| Other amounts payable | 47/48 | €140,000 | €75,000 | -€65,000 | -46.4% |
| Accrued charges and deferred income | 492/3 | €364 | €6,140 | +€5,776 | +1,585% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €9,513 | €9,513 | = | 0.0% |
| Other operating charges | 640/8 | €126 | €128 | +€2 | +1.6% |
| Gross operating margin | 9900 | -€155,904 | €77,966 | +€233,870 | |
| Operating profit (loss) | 9901 | -€165,542 | €68,325 | +€233,868 | |
| Financial income | 75/76B | €2,221 | €663 | -€1,558 | -70.2% |
| Recurring financial income | 75 | €2,221 | €663 | -€1,558 | -70.2% |
| Financial charges | 65/66B | €448 | €1,787 | +€1,338 | +298% |
| Recurring financial charges | 65 | €448 | €1,787 | +€1,338 | +298% |
| Profit (loss) for the period before taxes | 9903 | -€163,770 | €67,202 | +€230,971 | |
| Income taxes | 67/77 | €0 | - | = | |
| Profit (loss) for the period | 9904 | -€163,770 | €67,202 | +€230,971 | |
| Profit (loss) for the period to be appropriated | 9905 | -€163,770 | €67,202 | +€230,971 |
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 5 November 2026 via checked.be.