INTENSIO: 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.
INTENSIO
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Reserves +€20,478
up €20,478 (+7.9%), from €260,429 to €280,907
- Debts after one year -€18,522
down €18,522 (-42.8%), from €43,325 to €24,803
- Trade debts -€10,698
down €10,698 (-92.7%), from €11,536 to €838
- Advances received +€7,750
up €7,750 (+1722.2%), from €450 to €8,200
- Gross operating margin -€4,480
down €4,480 (-11.2%), from €39,875 to €35,395
- Taxes -€1,167
down €1,167 (-11.8%), from €9,875 to €8,708
- Financial income +€682
up €682 (+93.8%), from €727 to €1,409
- Other operating charges +€526
up €526 (+45.5%), from €1,154 to €1,680
- Depreciation +€467
up €467 (+12.3%), from €3,792 to €4,259
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 | €352,687 | €348,577 | -€4,110 | -1.2% |
| Fixed assets | 21/28 | €102,460 | €100,575 | -€1,886 | -1.8% |
| Tangible fixed assets | 22/27 | €102,460 | €100,575 | -€1,886 | -1.8% |
| Land and buildings | 22 | €102,366 | €98,686 | -€3,681 | -3.6% |
| Furniture and vehicles | 24 | €94 | €1,889 | +€1,795 | +1905.5% |
| Current assets | 29/58 | €250,227 | €248,003 | -€2,224 | -0.9% |
| Amounts receivable within one year | 40/41 | €21,982 | €20,383 | -€1,600 | -7.3% |
| Trade receivables | 40 | €19,274 | €20,383 | +€1,109 | +5.8% |
| Other amounts receivable | 41 | €2,709 | €0 | -€2,709 | -100.0% |
| Current investments | 50/53 | €100,621 | €101,313 | +€692 | +0.7% |
| Cash at bank and in hand | 54/58 | €126,209 | €124,814 | -€1,395 | -1.1% |
| Deferred charges and accrued income | 490/1 | €1,415 | €1,493 | +€78 | +5.5% |
| Total equity and liabilities | 10/49 | €352,687 | €348,577 | -€4,110 | -1.2% |
| Equity | 10/15 | €266,679 | €287,157 | +€20,478 | +7.7% |
| Contributions | 10/11 | €6,250 | €6,250 | = | 0.0% |
| Reserves | 13 | €260,429 | €280,907 | +€20,478 | +7.9% |
| Distributable reserves | 133 | €260,429 | €280,907 | +€20,478 | +7.9% |
| Amounts payable | 17/49 | €86,008 | €61,420 | -€24,588 | -28.6% |
| Amounts payable after more than one year | 17 | €43,325 | €24,803 | -€18,522 | -42.8% |
| Financial debts | 170/4 | €43,325 | €24,803 | -€18,522 | -42.8% |
| Amounts payable within one year | 42/48 | €41,843 | €35,897 | -€5,946 | -14.2% |
| Current portion of amounts payable after more than one year | 42 | €14,246 | €14,522 | +€276 | +1.9% |
| Trade debts | 44 | €11,536 | €838 | -€10,698 | -92.7% |
| Suppliers | 440/4 | €11,536 | €838 | -€10,698 | -92.7% |
| Advances received on contracts in progress | 46 | €450 | €8,200 | +€7,750 | +1722.2% |
| Taxes, remuneration and social security | 45 | €13,141 | €11,152 | -€1,989 | -15.1% |
| Taxes | 450/3 | €13,141 | €11,152 | -€1,989 | -15.1% |
| Other amounts payable | 47/48 | €2,470 | €1,184 | -€1,285 | -52.0% |
| Accrued charges and deferred income | 492/3 | €840 | €720 | -€120 | -14.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,792 | €4,259 | +€467 | +12.3% |
| Other operating charges | 640/8 | €1,154 | €1,680 | +€526 | +45.5% |
| Gross operating margin | 9900 | €39,875 | €35,395 | -€4,480 | -11.2% |
| Operating profit (loss) | 9901 | €34,929 | €29,456 | -€5,472 | -15.7% |
| Financial income | 75/76B | €727 | €1,409 | +€682 | +93.8% |
| Recurring financial income | 75 | €727 | €1,409 | +€682 | +93.8% |
| Financial charges | 65/66B | €2,125 | €1,680 | -€445 | -21.0% |
| Recurring financial charges | 65 | €2,125 | €1,680 | -€445 | -21.0% |
| Profit (loss) for the period before taxes | 9903 | €33,531 | €29,186 | -€4,345 | -13.0% |
| Income taxes | 67/77 | €9,875 | €8,708 | -€1,167 | -11.8% |
| Profit (loss) for the period | 9904 | €23,656 | €20,478 | -€3,178 | -13.4% |
| Profit (loss) for the period to be appropriated | 9905 | €23,656 | €20,478 | -€3,178 | -13.4% |
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.