IINCO: what changed
IINCO
Largest movements
- Cash +€12,106
up €12,106 (+68.7%), from €17,625 to €29,732
mainly Net result for the year (+€17,123) and Other debts (+€2,351)
- Tangible fixed assets +€2,788
new in 2025: €2,788
- Receivables within one year +€2,499
up €2,499 (+217%), from €1,150 to €3,648
- Profit (loss) carried forward +€16,264
up €16,264 (+172%), from €9,441 to €25,705
- Other debts +€2,351
up €2,351 (+68.9%), from €3,415 to €5,766
- Tax, wage and social debts -€1,256
down €1,256 (-32.5%), from €3,864 to €2,607
- Gross operating margin +€8,145
up €8,145 (+55.3%), from €14,732 to €22,876
- Taxes +€2,268
up €2,268 (+80.1%), from €2,830 to €5,098
- Depreciation -€974
down €974 (-80.3%), from €1,213 to €239
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 | €18,775 | €36,168 | +€17,393 | +92.6% |
| Fixed assets | 21/28 | - | €2,788 | +€2,788 | |
| Tangible fixed assets | 22/27 | - | €2,788 | +€2,788 | |
| Furniture and vehicles | 24 | - | €2,788 | +€2,788 | |
| Current assets | 29/58 | €18,775 | €33,380 | +€14,605 | +77.8% |
| Amounts receivable within one year | 40/41 | €1,150 | €3,648 | +€2,499 | +217% |
| Trade receivables | 40 | €1,150 | €3,648 | +€2,499 | +217% |
| Cash at bank and in hand | 54/58 | €17,625 | €29,732 | +€12,106 | +68.7% |
| Total equity and liabilities | 10/49 | €18,775 | €36,168 | +€17,393 | +92.6% |
| Equity | 10/15 | €11,441 | €27,705 | +€16,264 | +142% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €9,441 | €25,705 | +€16,264 | +172% |
| Amounts payable | 17/49 | €7,334 | €8,463 | +€1,130 | +15.4% |
| Amounts payable within one year | 42/48 | €7,334 | €8,463 | +€1,130 | +15.4% |
| Trade debts | 44 | €55 | €90 | +€35 | +62.5% |
| Suppliers | 440/4 | €55 | €90 | +€35 | +62.5% |
| Taxes, remuneration and social security | 45 | €3,864 | €2,607 | -€1,256 | -32.5% |
| Taxes | 450/3 | €3,864 | €2,607 | -€1,256 | -32.5% |
| Other amounts payable | 47/48 | €3,415 | €5,766 | +€2,351 | +68.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,213 | €239 | -€974 | -80.3% |
| Other operating charges | 640/8 | €387 | €400 | +€12 | +3.2% |
| Gross operating margin | 9900 | €14,732 | €22,876 | +€8,145 | +55.3% |
| Operating profit (loss) | 9901 | €13,131 | €22,238 | +€9,107 | +69.4% |
| Financial income | 75/76B | - | €0 | +€0 | |
| Recurring financial income | 75 | - | €0 | +€0 | |
| Financial charges | 65/66B | €1 | €17 | +€16 | +1,292% |
| Recurring financial charges | 65 | €1 | €17 | +€16 | +1,292% |
| Profit (loss) for the period before taxes | 9903 | €13,130 | €22,221 | +€9,091 | +69.2% |
| Income taxes | 67/77 | €2,830 | €5,098 | +€2,268 | +80.1% |
| Profit (loss) for the period | 9904 | €10,300 | €17,123 | +€6,823 | +66.2% |
| Profit (loss) for the period to be appropriated | 9905 | €10,300 | €17,123 | +€6,823 | +66.2% |
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 2 November 2026 via checked.be.