HILLARY & NORGAY: what changed
HILLARY & NORGAY
Largest movements
- Cash -€2,036
down €2,036 (-8.0%), from €25,389 to €23,353
mainly Net result for the year (-€3,705) and Tax, wage and social debts (-€3,600)
- Other debts +€5,400
up €5,400 (+63.0%), from €8,578 to €13,978
- Profit (loss) carried forward -€3,705
down €3,705 (-18.8%), from -€19,663 to -€23,368
- Tax, wage and social debts -€3,600
no longer reported in 2025 (was €3,600)
- Gross operating margin -€6,812
down €6,812, from €3,463 to -€3,349
- Financial charges -€953
down €953, from €910 to -€44
of which Financial charges: -€953
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 | €25,577 | €23,594 | -€1,983 | -7.8% |
| Current assets | 29/58 | €25,577 | €23,594 | -€1,983 | -7.8% |
| Amounts receivable within one year | 40/41 | €32 | €208 | +€177 | +556% |
| Other amounts receivable | 41 | €32 | €208 | +€177 | +556% |
| Cash at bank and in hand | 54/58 | €25,389 | €23,353 | -€2,036 | -8.0% |
| Deferred charges and accrued income | 490/1 | €156 | €33 | -€123 | -79.0% |
| Total equity and liabilities | 10/49 | €25,577 | €23,594 | -€1,983 | -7.8% |
| Equity | 10/15 | €13,321 | €9,616 | -€3,705 | -27.8% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €26,784 | €26,784 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €24,924 | €24,924 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€19,663 | -€23,368 | -€3,705 | -18.8% |
| Amounts payable | 17/49 | €12,256 | €13,978 | +€1,722 | +14.1% |
| Amounts payable within one year | 42/48 | €12,256 | €13,978 | +€1,722 | +14.1% |
| Trade debts | 44 | €78 | - | -€78 | |
| Suppliers | 440/4 | €78 | - | -€78 | |
| Taxes, remuneration and social security | 45 | €3,600 | - | -€3,600 | |
| Remuneration and social security | 454/9 | €3,600 | - | -€3,600 | |
| Other amounts payable | 47/48 | €8,578 | €13,978 | +€5,400 | +63.0% |
| Other operating charges | 640/8 | €387 | €400 | +€12 | +3.2% |
| Gross operating margin | 9900 | €3,463 | -€3,349 | -€6,812 | |
| Operating profit (loss) | 9901 | €3,076 | -€3,749 | -€6,825 | |
| Financial charges | 65/66B | €910 | -€44 | -€953 | |
| Recurring financial charges | 65 | €910 | -€44 | -€953 | |
| Non-recurring financial charges | 66B | €910 | - | -€910 | |
| Profit (loss) for the period before taxes | 9903 | €2,166 | -€3,705 | -€5,872 | |
| Profit (loss) for the period | 9904 | €2,166 | -€3,705 | -€5,872 | |
| Profit (loss) for the period to be appropriated | 9905 | €2,166 | -€3,705 | -€5,872 |
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 1 November 2026 via checked.be.