IN-Design: what changed
IN-Design
Largest movements
- Tangible fixed assets -€23,480
down €23,480 (-29.5%), from €79,658 to €56,177
of which Furniture and vehicles: -€22,618
- Receivables within one year -€11,956
down €11,956 (-61.7%), from €19,382 to €7,427
of which Trade receivables: -€7,720
- Cash -€8,696
down €8,696 (-28.6%), from €30,372 to €21,677
mainly Debts after one year (-€19,918) and Trade debts (-€12,774)
- Debts after one year -€19,918
down €19,918 (-42.2%), from €47,235 to €27,317
- Trade debts -€12,774
down €12,774 (-71.0%), from €17,981 to €5,207
- Reserves -€9,920
down €9,920 (-39.4%), from €25,146 to €15,226
- Tax, wage and social debts -€2,297
down €2,297 (-32.8%), from €7,014 to €4,716
- Gross operating margin -€29,846
down €29,846 (-62.3%), from €47,894 to €18,048
- Taxes -€2,493
no longer reported in 2025 (was €2,493)
- Depreciation +€2,374
up €2,374 (+11.2%), from €21,174 to €23,548
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 | €129,879 | €86,481 | -€43,398 | -33.4% |
| Fixed assets | 21/28 | €79,793 | €56,245 | -€23,548 | -29.5% |
| Intangible fixed assets | 21 | €136 | €68 | -€68 | -50.1% |
| Tangible fixed assets | 22/27 | €79,658 | €56,177 | -€23,480 | -29.5% |
| Plant, machinery and equipment | 23 | €6,036 | €5,173 | -€863 | -14.3% |
| Furniture and vehicles | 24 | €73,622 | €51,004 | -€22,618 | -30.7% |
| Current assets | 29/58 | €50,086 | €30,236 | -€19,850 | -39.6% |
| Amounts receivable within one year | 40/41 | €19,382 | €7,427 | -€11,956 | -61.7% |
| Trade receivables | 40 | €12,840 | €5,120 | -€7,720 | -60.1% |
| Other amounts receivable | 41 | €6,542 | €2,307 | -€4,236 | -64.7% |
| Cash at bank and in hand | 54/58 | €30,372 | €21,677 | -€8,696 | -28.6% |
| Deferred charges and accrued income | 490/1 | €331 | €1,132 | +€801 | +242% |
| Total equity and liabilities | 10/49 | €129,879 | €86,481 | -€43,398 | -33.4% |
| Equity | 10/15 | €30,146 | €20,226 | -€9,920 | -32.9% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €25,146 | €15,226 | -€9,920 | -39.4% |
| Distributable reserves | 133 | €25,146 | €15,226 | -€9,920 | -39.4% |
| Amounts payable | 17/49 | €99,733 | €66,255 | -€33,479 | -33.6% |
| Amounts payable after more than one year | 17 | €47,235 | €27,317 | -€19,918 | -42.2% |
| Financial debts | 170/4 | €47,235 | €27,317 | -€19,918 | -42.2% |
| Amounts payable within one year | 42/48 | €51,857 | €38,409 | -€13,448 | -25.9% |
| Current portion of amounts payable after more than one year | 42 | €19,398 | €19,918 | +€521 | +2.7% |
| Trade debts | 44 | €17,981 | €5,207 | -€12,774 | -71.0% |
| Suppliers | 440/4 | €17,981 | €5,207 | -€12,774 | -71.0% |
| Taxes, remuneration and social security | 45 | €7,014 | €4,716 | -€2,297 | -32.8% |
| Taxes | 450/3 | €7,014 | €4,716 | -€2,297 | -32.8% |
| Other amounts payable | 47/48 | €7,464 | €8,567 | +€1,103 | +14.8% |
| Accrued charges and deferred income | 492/3 | €641 | €529 | -€113 | -17.5% |
| Non-recurring operating income | 76A | €7,018 | - | -€7,018 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €21,174 | €23,548 | +€2,374 | +11.2% |
| Other operating charges | 640/8 | €1,000 | €1,352 | +€352 | +35.2% |
| Gross operating margin | 9900 | €47,894 | €18,048 | -€29,846 | -62.3% |
| Operating profit (loss) | 9901 | €25,720 | -€6,852 | -€32,572 | |
| Financial income | 75/76B | €42 | €15 | -€27 | -64.1% |
| Recurring financial income | 75 | €42 | €15 | -€27 | -64.1% |
| Financial charges | 65/66B | €3,470 | €3,083 | -€388 | -11.2% |
| Recurring financial charges | 65 | €3,470 | €3,083 | -€388 | -11.2% |
| Profit (loss) for the period before taxes | 9903 | €22,291 | -€9,920 | -€32,211 | |
| Income taxes | 67/77 | €2,493 | - | -€2,493 | |
| Profit (loss) for the period | 9904 | €19,798 | -€9,920 | -€29,718 | |
| Profit (loss) for the period to be appropriated | 9905 | €19,798 | -€9,920 | -€29,718 |
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 8 November 2026 via checked.be.