HORNICUB IMMO: what changed
HORNICUB IMMO
Largest movements
- Tangible fixed assets -€53,119
down €53,119 (-19.2%), from €276,130 to €223,011
- Cash +€42,099
up €42,099 (+70.2%), from €59,952 to €102,051
mainly Depreciation (+€53,119) and Net result for the year (+€36,324)
- Receivables within one year +€4,129
new in 2025: €4,129
of which Other amounts receivable: +€4,064
- Debts after one year -€43,280
down €43,280 (-23.1%), from €187,360 to €144,080
- Profit (loss) carried forward +€36,324
up €36,324 (+65.7%), from €55,325 to €91,649
- Gross operating margin +€13,300
up €13,300 (+12.3%), from €107,870 to €121,169
- Taxes +€3,629
up €3,629 (+41.3%), from €8,795 to €12,424
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 | €336,082 | €329,192 | -€6,890 | -2.1% |
| Fixed assets | 21/28 | €276,130 | €223,011 | -€53,119 | -19.2% |
| Tangible fixed assets | 22/27 | €276,130 | €223,011 | -€53,119 | -19.2% |
| Land and buildings | 22 | €276,130 | €223,011 | -€53,119 | -19.2% |
| Current assets | 29/58 | €59,952 | €106,181 | +€46,229 | +77.1% |
| Amounts receivable within one year | 40/41 | - | €4,129 | +€4,129 | |
| Trade receivables | 40 | - | €66 | +€66 | |
| Other amounts receivable | 41 | - | €4,064 | +€4,064 | |
| Cash at bank and in hand | 54/58 | €59,952 | €102,051 | +€42,099 | +70.2% |
| Total equity and liabilities | 10/49 | €336,082 | €329,192 | -€6,890 | -2.1% |
| Equity | 10/15 | €105,325 | €141,649 | +€36,324 | +34.5% |
| Contributions | 10/11 | €50,000 | €50,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €55,325 | €91,649 | +€36,324 | +65.7% |
| Amounts payable | 17/49 | €230,757 | €187,542 | -€43,214 | -18.7% |
| Amounts payable after more than one year | 17 | €187,360 | €144,080 | -€43,280 | -23.1% |
| Financial debts | 170/4 | €187,360 | €144,080 | -€43,280 | -23.1% |
| Amounts payable within one year | 42/48 | €43,397 | €43,462 | +€66 | +0.2% |
| Current portion of amounts payable after more than one year | 42 | €43,280 | €43,280 | = | 0.0% |
| Trade debts | 44 | - | €66 | +€66 | |
| Suppliers | 440/4 | - | €66 | +€66 | |
| Other amounts payable | 47/48 | €117 | €117 | = | 0.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €53,119 | €53,119 | -€0 | 0.0% |
| Other operating charges | 640/8 | €12,693 | €13,457 | +€765 | +6.0% |
| Gross operating margin | 9900 | €107,870 | €121,169 | +€13,300 | +12.3% |
| Operating profit (loss) | 9901 | €42,058 | €54,593 | +€12,535 | +29.8% |
| Financial income | 75/76B | - | €296 | +€296 | |
| Recurring financial income | 75 | - | €296 | +€296 | |
| Financial charges | 65/66B | €7,110 | €6,140 | -€970 | -13.6% |
| Recurring financial charges | 65 | €7,110 | €6,140 | -€970 | -13.6% |
| Profit (loss) for the period before taxes | 9903 | €34,948 | €48,748 | +€13,801 | +39.5% |
| Income taxes | 67/77 | €8,795 | €12,424 | +€3,629 | +41.3% |
| Profit (loss) for the period | 9904 | €26,152 | €36,324 | +€10,172 | +38.9% |
| Profit (loss) for the period to be appropriated | 9905 | €26,152 | €36,324 | +€10,172 | +38.9% |
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 3 November 2026 via checked.be.