IoT DOMOTICA SOLUTIONS: what changed
IoT DOMOTICA SOLUTIONS
Largest movements
- Cash +€25,311
up €25,311 (+109%), from €23,165 to €48,476
mainly Net result for the year (+€18,912) and Tax, wage and social debts (+€7,431)
- Receivables within one year +€8,543
up €8,543 (+339%), from €2,517 to €11,060
of which Trade receivables: +€7,989
- Tangible fixed assets -€5,269
down €5,269 (-29.5%), from €17,868 to €12,599
of which Plant, machinery and equipment: -€3,205
- Reserves +€18,912
up €18,912 (+103%), from €18,311 to €37,223
- Tax, wage and social debts +€7,431
up €7,431 (+85.0%), from €8,742 to €16,174
- Other debts +€1,595
up €1,595 (+9.4%), from €16,972 to €18,567
- Gross operating margin +€6,901
up €6,901 (+22.7%), from €30,460 to €37,361
- Financial charges +€3,180
up €3,180 (+549%), from €580 to €3,760
- Depreciation +€2,594
up €2,594 (+55.4%), from €4,680 to €7,274
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 | €47,782 | €75,677 | +€27,896 | +58.4% |
| Fixed assets | 21/28 | €20,367 | €14,432 | -€5,935 | -29.1% |
| Intangible fixed assets | 21 | €2,499 | €1,832 | -€667 | -26.7% |
| Tangible fixed assets | 22/27 | €17,868 | €12,599 | -€5,269 | -29.5% |
| Plant, machinery and equipment | 23 | €10,934 | €7,729 | -€3,205 | -29.3% |
| Furniture and vehicles | 24 | €6,933 | €4,870 | -€2,063 | -29.8% |
| Current assets | 29/58 | €27,415 | €61,246 | +€33,831 | +123% |
| Stocks and contracts in progress | 3 | €1,363 | €1,577 | +€214 | +15.7% |
| Stocks | 30/36 | €1,363 | €1,577 | +€214 | +15.7% |
| Amounts receivable within one year | 40/41 | €2,517 | €11,060 | +€8,543 | +339% |
| Trade receivables | 40 | €2,517 | €10,506 | +€7,989 | +317% |
| Other amounts receivable | 41 | - | €554 | +€554 | |
| Cash at bank and in hand | 54/58 | €23,165 | €48,476 | +€25,311 | +109% |
| Deferred charges and accrued income | 490/1 | €369 | €132 | -€237 | -64.2% |
| Total equity and liabilities | 10/49 | €47,782 | €75,677 | +€27,896 | +58.4% |
| Equity | 10/15 | €21,311 | €40,223 | +€18,912 | +88.7% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Reserves | 13 | €18,311 | €37,223 | +€18,912 | +103% |
| Distributable reserves | 133 | €18,311 | €37,223 | +€18,912 | +103% |
| Amounts payable | 17/49 | €26,471 | €35,454 | +€8,984 | +33.9% |
| Amounts payable within one year | 42/48 | €26,471 | €35,454 | +€8,984 | +33.9% |
| Trade debts | 44 | €756 | €714 | -€42 | -5.6% |
| Suppliers | 440/4 | €756 | €714 | -€42 | -5.6% |
| Taxes, remuneration and social security | 45 | €8,742 | €16,174 | +€7,431 | +85.0% |
| Taxes | 450/3 | €8,742 | €16,174 | +€7,431 | +85.0% |
| Other amounts payable | 47/48 | €16,972 | €18,567 | +€1,595 | +9.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,680 | €7,274 | +€2,594 | +55.4% |
| Other operating charges | 640/8 | €680 | €847 | +€168 | +24.6% |
| Gross operating margin | 9900 | €30,460 | €37,361 | +€6,901 | +22.7% |
| Operating profit (loss) | 9901 | €25,100 | €29,239 | +€4,139 | +16.5% |
| Financial income | 75/76B | €76 | €41 | -€36 | -46.9% |
| Recurring financial income | 75 | €76 | €41 | -€36 | -46.9% |
| Financial charges | 65/66B | €580 | €3,760 | +€3,180 | +549% |
| Recurring financial charges | 65 | €580 | €3,760 | +€3,180 | +549% |
| Profit (loss) for the period before taxes | 9903 | €24,597 | €25,520 | +€923 | +3.8% |
| Income taxes | 67/77 | €6,286 | €6,608 | +€322 | +5.1% |
| Profit (loss) for the period | 9904 | €18,311 | €18,912 | +€601 | +3.3% |
| Profit (loss) for the period to be appropriated | 9905 | €18,311 | €18,912 | +€601 | +3.3% |
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 6 November 2026 via checked.be.