Horizooms: what changed
Horizooms
Largest movements
- Financial fixed assets -€2.1m
down €2.1m (-46.5%), from €4.5m to €2.4m
- Cash +€1.9m
up €1.9m (+8,522%), from €22,711 to €2.0m
mainly Contributions, distributions and other (+€2.2m) and Investment in fixed assets (net) (+€2.1m)
- Receivables within one year +€144,756
up €144,756 (+630%), from €22,990 to €167,746
of which Other amounts receivable: +€149,354
- Receivables after one year -€72,707
down €72,707 (-100%), from €72,707 to €0
- Reserves -€2.2m
down €2.2m (-88.6%), from €2.5m to €284,404
- Revaluation surpluses +€2.2m
new in 2025: €2.2m
- Debts after one year -€73,698
down €73,698 (-56.8%), from €129,657 to €55,959
- Financial charges +€2.2m
up €2.2m (+4,584%), from €48,482 to €2.3m
of which Non-recurring financial charges: +€2.2m
- Financial income -€12,364
down €12,364 (-100.0%), from €12,364 to €1
- Gross operating margin -€7,848
down €7,848 (-9.4%), from €83,919 to €76,071
- Taxes -€2,065
down €2,065 (-19.8%), from €10,416 to €8,351
- Depreciation +€1,798
up €1,798 (+619,883%), from €0 to €1,798
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 | €4,597,096 | €4,536,313 | -€60,783 | -1.3% |
| Fixed assets | 21/28 | €4,470,579 | €2,410,447 | -€2.1m | -46.1% |
| Tangible fixed assets | 22/27 | €536 | €17,496 | +€16,960 | +3,164% |
| Plant, machinery and equipment | 23 | - | €1,037 | +€1,037 | |
| Furniture and vehicles | 24 | €536 | €1,433 | +€897 | +167% |
| Other tangible fixed assets | 26 | - | €15,026 | +€15,026 | |
| Financial fixed assets | 28 | €4,470,042 | €2,392,951 | -€2.1m | -46.5% |
| Current assets | 29/58 | €126,517 | €2,125,865 | +€2.0m | +1,580% |
| Amounts receivable after more than one year | 29 | €72,707 | €0 | -€72,707 | -100% |
| Other amounts receivable | 291 | €72,707 | €0 | -€72,707 | -100% |
| Amounts receivable within one year | 40/41 | €22,990 | €167,746 | +€144,756 | +630% |
| Trade receivables | 40 | €22,990 | €18,392 | -€4,598 | -20.0% |
| Other amounts receivable | 41 | €0 | €149,354 | +€149,354 | |
| Current investments | 50/53 | €0 | - | = | |
| Cash at bank and in hand | 54/58 | €22,711 | €1,958,120 | +€1.9m | +8,522% |
| Deferred charges and accrued income | 490/1 | €8,109 | €0 | -€8,109 | -100% |
| Total equity and liabilities | 10/49 | €4,597,096 | €4,536,313 | -€60,783 | -1.3% |
| Equity | 10/15 | €2,496,702 | €2,459,586 | -€37,116 | -1.5% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Revaluation surpluses | 12 | - | €2,168,982 | +€2.2m | |
| Reserves | 13 | €2,490,502 | €284,404 | -€2.2m | -88.6% |
| Distributable reserves | 133 | €2,490,502 | €284,404 | -€2.2m | -88.6% |
| Amounts payable | 17/49 | €2,100,394 | €2,076,726 | -€23,667 | -1.1% |
| Amounts payable after more than one year | 17 | €129,657 | €55,959 | -€73,698 | -56.8% |
| Financial debts | 170/4 | €129,657 | €55,959 | -€73,698 | -56.8% |
| Amounts payable within one year | 42/48 | €1,970,737 | €2,020,768 | +€50,031 | +2.5% |
| Current portion of amounts payable after more than one year | 42 | €72,668 | €73,698 | +€1,030 | +1.4% |
| Trade debts | 44 | €4,600 | €11,495 | +€6,895 | +150% |
| Suppliers | 440/4 | €4,600 | €11,495 | +€6,895 | +150% |
| Taxes, remuneration and social security | 45 | €31,347 | €48,659 | +€17,312 | +55.2% |
| Taxes | 450/3 | €27,847 | €45,159 | +€17,312 | +62.2% |
| Remuneration and social security | 454/9 | €3,500 | €3,500 | = | 0.0% |
| Other amounts payable | 47/48 | €1,862,121 | €1,886,916 | +€24,794 | +1.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €0 | €1,798 | +€1,798 | +619,883% |
| Other operating charges | 640/8 | €1,097 | €1,118 | +€21 | +1.9% |
| Gross operating margin | 9900 | €83,919 | €76,071 | -€7,848 | -9.4% |
| Operating profit (loss) | 9901 | €82,821 | €73,155 | -€9,667 | -11.7% |
| Financial income | 75/76B | €12,364 | €1 | -€12,364 | -100.0% |
| Recurring financial income | 75 | €12,364 | €1 | -€12,364 | -100.0% |
| Financial charges | 65/66B | €48,482 | €2,270,902 | +€2.2m | +4,584% |
| Recurring financial charges | 65 | €48,482 | €38,815 | -€9,667 | -19.9% |
| Non-recurring financial charges | 66B | - | €2,232,088 | +€2.2m | |
| Profit (loss) for the period before taxes | 9903 | €46,704 | -€2,197,747 | -€2.2m | |
| Income taxes | 67/77 | €10,416 | €8,351 | -€2,065 | -19.8% |
| Profit (loss) for the period | 9904 | €36,288 | -€2,206,098 | -€2.2m | |
| Profit (loss) for the period to be appropriated | 9905 | €36,288 | -€2,206,098 | -€2.2m |
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 4 November 2026 via checked.be.