IMMO COTTAGE: what changed
Two fiscal 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.
IMMO COTTAGE
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward -€19,378
down €19,378 (-2.3%), from -€844,215 to -€863,593
- Other debts +€18,475
up €18,475 (+2.7%), from €691,056 to €709,531
- Gross operating margin +€1,691
up €1,691 (+43.5%), from -€3,890 to -€2,199
- Financial charges +€477
up €477 (+3.6%), from €13,225 to €13,702
- Other operating charges +€91
up €91 (+3.1%), from €2,967 to €3,058
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.
Cash bridge derived
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 | €1,064,009 | €1,063,583 | -€426 | 0.0% |
| Fixed assets | 21/28 | €1,063,865 | €1,063,446 | -€419 | 0.0% |
| Tangible fixed assets | 22/27 | €1,063,865 | €1,063,446 | -€419 | 0.0% |
| Land and buildings | 22 | €1,061,770 | €1,061,770 | = | 0.0% |
| Plant, machinery and equipment | 23 | €2,095 | €1,676 | -€419 | -20.0% |
| Current assets | 29/58 | €144 | €137 | -€7 | -4.6% |
| Cash at bank and in hand | 54/58 | €144 | €137 | -€7 | -4.6% |
| Total equity and liabilities | 10/49 | €1,064,009 | €1,063,583 | -€426 | 0.0% |
| Equity | 10/15 | €359,728 | €340,350 | -€19,378 | -5.4% |
| Contributions | 10/11 | €390,432 | €390,432 | = | 0.0% |
| Capital | 10 | €390,432 | €390,432 | = | 0.0% |
| Issued capital | 100 | €390,432 | €390,432 | = | 0.0% |
| Revaluation surpluses | 12 | €813,511 | €813,511 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€844,215 | -€863,593 | -€19,378 | -2.3% |
| Amounts payable | 17/49 | €704,281 | €723,233 | +€18,952 | +2.7% |
| Amounts payable within one year | 42/48 | €691,056 | €709,531 | +€18,475 | +2.7% |
| Other amounts payable | 47/48 | €691,056 | €709,531 | +€18,475 | +2.7% |
| Accrued charges and deferred income | 492/3 | €13,225 | €13,702 | +€477 | +3.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €419 | €419 | = | 0.0% |
| Other operating charges | 640/8 | €2,967 | €3,058 | +€91 | +3.1% |
| Gross operating margin | 9900 | -€3,890 | -€2,199 | +€1,691 | +43.5% |
| Operating profit (loss) | 9901 | -€7,276 | -€5,675 | +€1,600 | +22.0% |
| Financial charges | 65/66B | €13,225 | €13,702 | +€477 | +3.6% |
| Recurring financial charges | 65 | €13,225 | €13,702 | +€477 | +3.6% |
| Profit (loss) for the period before taxes | 9903 | -€20,501 | -€19,378 | +€1,124 | +5.5% |
| Profit (loss) for the period | 9904 | -€20,501 | -€19,378 | +€1,124 | +5.5% |
| Profit (loss) for the period to be appropriated | 9905 | -€20,501 | -€19,378 | +€1,124 | +5.5% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 4 October 2026 via checked.be.