in.Seed Integrated System Design: 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.
in.Seed Integrated System Design
Largest movements
- Cash +€7,173
up €7,173 (+168%), from €4,276 to €11,450
mainly Net result for the year (+€13,654) and Other debts (+€4,104)
- Receivables within one year +€5,662
up €5,662 (+109%), from €5,172 to €10,833
of which Trade receivables: +€5,888
- Tangible fixed assets -€3,818
down €3,818 (-64.9%), from €5,888 to €2,069
of which Furniture and vehicles: -€3,639
- Profit (loss) carried forward +€6,654
up €6,654, from -€4,146 to €2,507
- Other debts +€4,104
up €4,104 (+240%), from €1,710 to €5,814
- Tax, wage and social debts -€2,997
down €2,997 (-33.0%), from €9,087 to €6,089
- Trade debts +€1,256
up €1,256 (+42.2%), from €2,979 to €4,235
- Gross operating margin -€52,342
down €52,342 (-70.9%), from €73,870 to €21,527
- Other operating charges +€1,719
up €1,719 (+444%), from €387 to €2,107
- Taxes +€1,530
new in 2025: €1,530
- Depreciation -€917
down €917 (-19.4%), from €4,736 to €3,818
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 | €16,296 | €25,313 | +€9,017 | +55.3% |
| Fixed assets | 21/28 | €6,848 | €3,029 | -€3,818 | -55.8% |
| Tangible fixed assets | 22/27 | €5,888 | €2,069 | -€3,818 | -64.9% |
| Plant, machinery and equipment | 23 | €247 | €67 | -€179 | -72.7% |
| Furniture and vehicles | 24 | €5,641 | €2,002 | -€3,639 | -64.5% |
| Financial fixed assets | 28 | €960 | €960 | = | 0.0% |
| Current assets | 29/58 | €9,448 | €22,283 | +€12,835 | +136% |
| Amounts receivable within one year | 40/41 | €5,172 | €10,833 | +€5,662 | +109% |
| Trade receivables | 40 | €4,946 | €10,833 | +€5,888 | +119% |
| Other amounts receivable | 41 | €226 | - | -€226 | |
| Cash at bank and in hand | 54/58 | €4,276 | €11,450 | +€7,173 | +168% |
| Total equity and liabilities | 10/49 | €16,296 | €25,313 | +€9,017 | +55.3% |
| Equity | 10/15 | €2,520 | €9,173 | +€6,654 | +264% |
| Contributions | 10/11 | €6,666 | €6,666 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€4,146 | €2,507 | +€6,654 | |
| Amounts payable | 17/49 | €13,776 | €16,139 | +€2,363 | +17.2% |
| Amounts payable within one year | 42/48 | €13,776 | €16,139 | +€2,363 | +17.2% |
| Trade debts | 44 | €2,979 | €4,235 | +€1,256 | +42.2% |
| Suppliers | 440/4 | €2,979 | €4,235 | +€1,256 | +42.2% |
| Taxes, remuneration and social security | 45 | €9,087 | €6,089 | -€2,997 | -33.0% |
| Taxes | 450/3 | €9,087 | €6,089 | -€2,997 | -33.0% |
| Other amounts payable | 47/48 | €1,710 | €5,814 | +€4,104 | +240% |
| Non-recurring operating income | 76A | €78,468 | - | -€78,468 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,736 | €3,818 | -€917 | -19.4% |
| Other operating charges | 640/8 | €387 | €2,107 | +€1,719 | +444% |
| Gross operating margin | 9900 | €73,870 | €21,527 | -€52,342 | -70.9% |
| Operating profit (loss) | 9901 | €68,746 | €15,602 | -€53,145 | -77.3% |
| Financial income | 75/76B | €0 | €45 | +€45 | +14,081% |
| Recurring financial income | 75 | €0 | €45 | +€45 | +14,081% |
| Financial charges | 65/66B | €480 | €464 | -€16 | -3.4% |
| Recurring financial charges | 65 | €480 | €464 | -€16 | -3.4% |
| Profit (loss) for the period before taxes | 9903 | €68,266 | €15,183 | -€53,083 | -77.8% |
| Income taxes | 67/77 | - | €1,530 | +€1,530 | |
| Profit (loss) for the period | 9904 | €68,266 | €13,654 | -€54,613 | -80.0% |
| Profit (loss) for the period to be appropriated | 9905 | €68,266 | €13,654 | -€54,613 | -80.0% |
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 31 October 2026 via checked.be.