I4Solution: what changed
Two financial 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.
I4Solution
Largest movements
- Tangible fixed assets +€11,580
up €11,580 (+241%), from €4,804 to €16,384
of which Furniture and vehicles: +€10,840
- Cash +€9,267
up €9,267 (+10.1%), from €91,818 to €101,085
mainly Net result for the year (+€29,015) and Other debts (+€19,723)
- Receivables within one year -€5,324
down €5,324 (-26.2%), from €20,353 to €15,028
of which Other amounts receivable: -€5,301
- Other debts +€19,723
new in 2025: €19,723
- Tax, wage and social debts -€2,748
down €2,748 (-20.6%), from €13,330 to €10,582
- Other operating charges -€7,834
down €7,834 (-84.5%), from €9,269 to €1,435
- Taxes +€3,835
up €3,835 (+51.1%), from €7,502 to €11,337
- Gross operating margin +€2,437
up €2,437 (+5.6%), from €43,548 to €45,986
- Financial charges -€612
down €612 (-31.4%), from €1,948 to €1,336
- Depreciation -€595
down €595 (-17.2%), from €3,457 to €2,863
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.
Derived cash bridge
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 | €117,612 | €133,177 | +€15,565 | +13.2% |
| Fixed assets | 21/28 | €4,804 | €16,384 | +€11,580 | +241% |
| Tangible fixed assets | 22/27 | €4,804 | €16,384 | +€11,580 | +241% |
| Plant, machinery and equipment | 23 | €584 | €1,324 | +€740 | +127% |
| Furniture and vehicles | 24 | €4,220 | €15,060 | +€10,840 | +257% |
| Current assets | 29/58 | €112,809 | €116,793 | +€3,985 | +3.5% |
| Amounts receivable within one year | 40/41 | €20,353 | €15,028 | -€5,324 | -26.2% |
| Trade receivables | 40 | €15,052 | €15,028 | -€24 | -0.2% |
| Other amounts receivable | 41 | €5,301 | - | -€5,301 | |
| Cash at bank and in hand | 54/58 | €91,818 | €101,085 | +€9,267 | +10.1% |
| Deferred charges and accrued income | 490/1 | €638 | €680 | +€42 | +6.6% |
| Total equity and liabilities | 10/49 | €117,612 | €133,177 | +€15,565 | +13.2% |
| Equity | 10/15 | €103,743 | €102,757 | -€985 | -0.9% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Reserves | 13 | €90,100 | €89,100 | -€1,000 | -1.1% |
| Distributable reserves | 133 | €90,100 | €89,100 | -€1,000 | -1.1% |
| Profit (loss) carried forward | 14 | €12,643 | €12,657 | +€15 | +0.1% |
| Amounts payable | 17/49 | €13,870 | €30,420 | +€16,550 | +119% |
| Amounts payable within one year | 42/48 | €13,870 | €30,420 | +€16,550 | +119% |
| Trade debts | 44 | €540 | €114 | -€426 | -78.8% |
| Suppliers | 440/4 | €540 | €114 | -€426 | -78.8% |
| Taxes, remuneration and social security | 45 | €13,330 | €10,582 | -€2,748 | -20.6% |
| Taxes | 450/3 | €13,330 | €10,582 | -€2,748 | -20.6% |
| Other amounts payable | 47/48 | - | €19,723 | +€19,723 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,457 | €2,863 | -€595 | -17.2% |
| Other operating charges | 640/8 | €9,269 | €1,435 | -€7,834 | -84.5% |
| Gross operating margin | 9900 | €43,548 | €45,986 | +€2,437 | +5.6% |
| Operating profit (loss) | 9901 | €30,822 | €41,688 | +€10,866 | +35.3% |
| Financial income | 75/76B | €0 | €0 | +€0 | +200% |
| Recurring financial income | 75 | €0 | €0 | +€0 | +200% |
| Financial charges | 65/66B | €1,948 | €1,336 | -€612 | -31.4% |
| Recurring financial charges | 65 | €1,948 | €1,336 | -€612 | -31.4% |
| Profit (loss) for the period before taxes | 9903 | €28,874 | €40,351 | +€11,478 | +39.8% |
| Income taxes | 67/77 | €7,502 | €11,337 | +€3,835 | +51.1% |
| Profit (loss) for the period | 9904 | €21,372 | €29,015 | +€7,643 | +35.8% |
| Profit (loss) for the period to be appropriated | 9905 | €21,372 | €29,015 | +€7,643 | +35.8% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 16 October 2026 via checked.be.