InfraCult: what changed
InfraCult
Largest movements
- Current investments +€150,000
up €150,000 (+300%), from €50,000 to €200,000
- Cash -€38,486
down €38,486 (-27.6%), from €139,603 to €101,117
mainly Current investments (-€150,000) and Receivables within one year (-€11,496)
- Receivables within one year +€11,496
up €11,496 (+49.0%), from €23,466 to €34,962
of which Trade receivables: +€13,960
- Tangible fixed assets -€10,617
down €10,617 (-21.3%), from €49,954 to €39,337
of which Other tangible fixed assets: -€7,339
- Reserves +€110,036
up €110,036 (+45.3%), from €243,131 to €353,168
- Tax, wage and social debts +€3,937
up €3,937 (+30.0%), from €13,109 to €17,046
- Gross operating margin +€73,148
up €73,148 (+90.4%), from €80,945 to €154,093
- Taxes +€16,329
up €16,329 (+108%), from €15,127 to €31,455
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 | €267,268 | €379,898 | +€112,630 | +42.1% |
| Fixed assets | 21/28 | €51,954 | €41,337 | -€10,617 | -20.4% |
| Tangible fixed assets | 22/27 | €49,954 | €39,337 | -€10,617 | -21.3% |
| Plant, machinery and equipment | 23 | €526 | €0 | -€526 | -100% |
| Furniture and vehicles | 24 | €4,719 | €1,968 | -€2,751 | -58.3% |
| Other tangible fixed assets | 26 | €44,709 | €37,369 | -€7,339 | -16.4% |
| Financial fixed assets | 28 | €2,000 | €2,000 | = | 0.0% |
| Current assets | 29/58 | €215,314 | €338,560 | +€123,247 | +57.2% |
| Amounts receivable within one year | 40/41 | €23,466 | €34,962 | +€11,496 | +49.0% |
| Trade receivables | 40 | €20,281 | €34,240 | +€13,960 | +68.8% |
| Other amounts receivable | 41 | €3,185 | €722 | -€2,463 | -77.3% |
| Current investments | 50/53 | €50,000 | €200,000 | +€150,000 | +300% |
| Cash at bank and in hand | 54/58 | €139,603 | €101,117 | -€38,486 | -27.6% |
| Deferred charges and accrued income | 490/1 | €2,245 | €2,481 | +€236 | +10.5% |
| Total equity and liabilities | 10/49 | €267,268 | €379,898 | +€112,630 | +42.1% |
| Equity | 10/15 | €248,131 | €358,168 | +€110,036 | +44.3% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €243,131 | €353,168 | +€110,036 | +45.3% |
| Distributable reserves | 133 | €243,131 | €353,168 | +€110,036 | +45.3% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €19,137 | €21,730 | +€2,593 | +13.6% |
| Amounts payable within one year | 42/48 | €18,835 | €21,678 | +€2,843 | +15.1% |
| Trade debts | 44 | €2,726 | €3,433 | +€706 | +25.9% |
| Suppliers | 440/4 | €2,726 | €3,433 | +€706 | +25.9% |
| Taxes, remuneration and social security | 45 | €13,109 | €17,046 | +€3,937 | +30.0% |
| Taxes | 450/3 | €13,109 | €17,046 | +€3,937 | +30.0% |
| Other amounts payable | 47/48 | €3,000 | €1,199 | -€1,801 | -60.0% |
| Accrued charges and deferred income | 492/3 | €302 | €52 | -€250 | -82.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €12,509 | €12,008 | -€502 | -4.0% |
| Other operating charges | 640/8 | €576 | €528 | -€49 | -8.5% |
| Gross operating margin | 9900 | €80,945 | €154,093 | +€73,148 | +90.4% |
| Operating profit (loss) | 9901 | €67,859 | €141,557 | +€73,698 | +109% |
| Financial income | 75/76B | €1,007 | €939 | -€68 | -6.8% |
| Recurring financial income | 75 | €1,007 | €939 | -€68 | -6.8% |
| Financial charges | 65/66B | €1,256 | €1,004 | -€251 | -20.0% |
| Recurring financial charges | 65 | €1,256 | €1,004 | -€251 | -20.0% |
| Profit (loss) for the period before taxes | 9903 | €67,610 | €141,492 | +€73,881 | +109% |
| Income taxes | 67/77 | €15,127 | €31,455 | +€16,329 | +108% |
| Profit (loss) for the period | 9904 | €52,484 | €110,036 | +€57,553 | +110% |
| Profit (loss) for the period to be appropriated | 9905 | €52,484 | €110,036 | +€57,553 | +110% |
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 4 November 2026 via checked.be.