INSITES: 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.
INSITES
Largest movements
- Receivables within one year -€1.2m
down €1.2m (-8.2%), from €14.5m to €13.3m
of which Other amounts receivable: -€1.7m
- Other debts +€6.5m
up €6.5m (+1812.1%), from €357,479 to €6.8m
- Profit (loss) carried forward -€5.8m
down €5.8m (-85.9%), from €6.8m to €956,533
- Accrued charges and deferred income -€859,296
down €859,296 (-97.1%), from €884,729 to €25,433
- Trade debts -€831,871
down €831,871 (-67.1%), from €1.2m to €408,218
- Tax, wage and social debts -€216,580
down €216,580 (-21.8%), from €991,551 to €774,971
of which Taxes: -€320,850
- Turnover -€1.2m
down €1.2m (-22.3%), from €5.6m to €4.3m
- Financial charges -€532,042
down €532,042 (-68.9%), from €772,097 to €240,055
- Goods and materials +€436,643
up €436,643 (+426.4%), from €102,414 to €539,057
- Taxes -€311,685
down €311,685 (-54.7%), from €569,616 to €257,931
- Staff costs -€259,688
down €259,688 (-7.8%), from €3.3m to €3.1m
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 | €14,852,351 | €13,582,685 | -€1.3m | -8.5% |
| Fixed assets | 21/28 | €29,717 | €1,390 | -€28,327 | -95.3% |
| Tangible fixed assets | 22/27 | €7,165 | €1,390 | -€5,775 | -80.6% |
| Plant, machinery and equipment | 23 | €1,749 | €1,390 | -€359 | -20.5% |
| Furniture and vehicles | 24 | €319 | - | -€319 | |
| Leasing and similar rights | 25 | €5,097 | - | -€5,097 | |
| Financial fixed assets | 28 | €22,552 | - | -€22,552 | |
| Other financial fixed assets | 284/8 | €22,552 | - | -€22,552 | |
| Amounts receivable and cash guarantees | 285/8 | €22,552 | - | -€22,552 | |
| Current assets | 29/58 | €14,822,634 | €13,581,296 | -€1.2m | -8.4% |
| Amounts receivable within one year | 40/41 | €14,532,429 | €13,347,435 | -€1.2m | -8.2% |
| Trade receivables | 40 | €1,289,420 | €1,768,930 | +€479,510 | +37.2% |
| Other amounts receivable | 41 | €13,243,009 | €11,578,505 | -€1.7m | -12.6% |
| Cash at bank and in hand | 54/58 | €180,614 | €229,262 | +€48,648 | +26.9% |
| Deferred charges and accrued income | 490/1 | €109,591 | €4,598 | -€104,993 | -95.8% |
| Total equity and liabilities | 10/49 | €14,852,351 | €13,582,685 | -€1.3m | -8.5% |
| Equity | 10/15 | €8,605,779 | €2,769,650 | -€5.8m | -67.8% |
| Contributions | 10/11 | €275,000 | €275,000 | = | 0.0% |
| Capital | 10 | €275,000 | €275,000 | = | 0.0% |
| Issued capital | 100 | €275,000 | €275,000 | = | 0.0% |
| Reserves | 13 | €1,538,117 | €1,538,117 | = | 0.0% |
| Non-distributable reserves | 130/1 | €27,500 | €27,500 | = | 0.0% |
| Legal reserve | 130 | €27,500 | €27,500 | = | 0.0% |
| Tax-exempt reserves | 132 | €61,816 | €61,816 | = | 0.0% |
| Distributable reserves | 133 | €1,448,801 | €1,448,801 | = | 0.0% |
| Profit (loss) carried forward | 14 | €6,792,662 | €956,533 | -€5.8m | -85.9% |
| Amounts payable | 17/49 | €6,246,572 | €10,813,036 | +€4.6m | +73.1% |
| Amounts payable after more than one year | 17 | €2,772,723 | €2,769,223 | -€3,500 | -0.1% |
| Financial debts | 170/4 | €2,769,223 | €2,769,223 | = | 0.0% |
| Credit institutions | 173 | €2,769,223 | €2,769,223 | = | 0.0% |
| Other amounts payable | 178/9 | €3,500 | - | -€3,500 | |
| Amounts payable within one year | 42/48 | €2,589,120 | €8,018,380 | +€5.4m | +209.7% |
| Trade debts | 44 | €1,240,089 | €408,218 | -€831,871 | -67.1% |
| Suppliers | 440/4 | €1,240,089 | €408,218 | -€831,871 | -67.1% |
| Taxes, remuneration and social security | 45 | €991,551 | €774,971 | -€216,580 | -21.8% |
| Taxes | 450/3 | €605,366 | €284,516 | -€320,850 | -53.0% |
| Remuneration and social security | 454/9 | €386,185 | €490,455 | +€104,270 | +27.0% |
| Other amounts payable | 47/48 | €357,479 | €6,835,191 | +€6.5m | +1812.1% |
| Accrued charges and deferred income | 492/3 | €884,729 | €25,433 | -€859,296 | -97.1% |
| Operating income | 70/76A | €5,789,544 | €4,685,730 | -€1.1m | -19.1% |
| Turnover | 70 | €5,593,472 | €4,345,620 | -€1.2m | -22.3% |
| Other operating income | 74 | €196,072 | €146,875 | -€49,197 | -25.1% |
| Non-recurring operating income | 76A | - | €193,235 | +€193,235 | |
| Operating charges | 60/66A | €4,223,111 | €4,601,222 | +€378,111 | +9.0% |
| Goods for resale, raw materials and consumables | 60 | €102,414 | €539,057 | +€436,643 | +426.4% |
| Purchases | 600/8 | €102,414 | €539,057 | +€436,643 | +426.4% |
| Services and other goods | 61 | €553,199 | €358,180 | -€195,019 | -35.3% |
| Remuneration, social security and pensions | 62 | €3,339,410 | €3,079,721 | -€259,688 | -7.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,341 | €3,710 | -€631 | -14.5% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | - | €26,386 | +€26,386 | |
| Other operating charges | 640/8 | €42,871 | €53,890 | +€11,018 | +25.7% |
| Non-recurring operating charges | 66A | €180,876 | €540,278 | +€359,402 | +198.7% |
| Operating profit (loss) | 9901 | €1,566,434 | €84,508 | -€1.5m | -94.6% |
| Financial income | 75/76B | €1,150,998 | €1,077,349 | -€73,649 | -6.4% |
| Recurring financial income | 75 | €1,150,998 | €1,077,349 | -€73,649 | -6.4% |
| Other financial income | 752/9 | €1,150,998 | €1,077,349 | -€73,649 | -6.4% |
| Financial charges | 65/66B | €772,097 | €240,055 | -€532,042 | -68.9% |
| Recurring financial charges | 65 | €772,097 | €240,055 | -€532,042 | -68.9% |
| Debt charges | 650 | €193,955 | €163,413 | -€30,542 | -15.7% |
| Other financial charges | 652/9 | €578,142 | €76,642 | -€501,500 | -86.7% |
| Profit (loss) for the period before taxes | 9903 | €1,945,335 | €921,802 | -€1.0m | -52.6% |
| Income taxes | 67/77 | €569,616 | €257,931 | -€311,685 | -54.7% |
| Taxes | 670/3 | €569,616 | €257,931 | -€311,685 | -54.7% |
| Profit (loss) for the period | 9904 | €1,375,718 | €663,871 | -€711,848 | -51.7% |
| Profit (loss) for the period to be appropriated | 9905 | €1,375,718 | €663,871 | -€711,848 | -51.7% |
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 12 October 2026 via checked.be.