Isaksons: 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.
Isaksons
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts -€27,518
down €27,518 (-34.3%), from €80,299 to €52,782
- Profit (loss) carried forward +€19,743
up €19,743 (+75.8%), from -€26,047 to -€6,305
- Debts after one year -€14,541
down €14,541 (-2.6%), from €569,356 to €554,815
- Gross operating margin +€61,078
up €61,078, from -€3,048 to €58,029
- Financial charges +€15,538
up €15,538 (+210.5%), from €7,382 to €22,920
of which Financial charges: +€15,384
- Financial income +€7,058
new in 2025: €7,058
of which Non-recurring financial income: +€7,058
- Depreciation +€6,391
up €6,391 (+44.6%), from €14,337 to €20,728
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 | €734,749 | €725,075 | -€9,674 | -1.3% |
| Fixed assets | 21/28 | €702,308 | €696,253 | -€6,055 | -0.9% |
| Tangible fixed assets | 22/27 | €702,308 | €696,253 | -€6,055 | -0.9% |
| Land and buildings | 22 | €688,543 | €688,612 | +€68 | 0.0% |
| Plant, machinery and equipment | 23 | €4,044 | €1,154 | -€2,890 | -71.5% |
| Furniture and vehicles | 24 | €9,721 | €6,488 | -€3,233 | -33.3% |
| Current assets | 29/58 | €32,440 | €28,821 | -€3,619 | -11.2% |
| Amounts receivable within one year | 40/41 | €25,578 | €27,860 | +€2,282 | +8.9% |
| Trade receivables | 40 | €17,284 | €27,860 | +€10,575 | +61.2% |
| Other amounts receivable | 41 | €8,294 | €0 | -€8,294 | -100.0% |
| Cash at bank and in hand | 54/58 | €4,330 | €779 | -€3,551 | -82.0% |
| Deferred charges and accrued income | 490/1 | €2,532 | €183 | -€2,350 | -92.8% |
| Total equity and liabilities | 10/49 | €734,749 | €725,075 | -€9,674 | -1.3% |
| Equity | 10/15 | €71,809 | €91,552 | +€19,743 | +27.5% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €91,657 | €91,657 | = | 0.0% |
| Non-distributable reserves | 130/1 | €0 | - | = | |
| Reserves not available under the articles | 1311 | €0 | - | = | |
| Distributable reserves | 133 | €91,657 | €91,657 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€26,047 | -€6,305 | +€19,743 | +75.8% |
| Amounts payable | 17/49 | €662,939 | €633,523 | -€29,417 | -4.4% |
| Amounts payable after more than one year | 17 | €569,356 | €554,815 | -€14,541 | -2.6% |
| Financial debts | 170/4 | €569,356 | €554,815 | -€14,541 | -2.6% |
| Amounts payable within one year | 42/48 | €90,610 | €76,131 | -€14,479 | -16.0% |
| Current portion of amounts payable after more than one year | 42 | €10,311 | €14,541 | +€4,230 | +41.0% |
| Trade debts | 44 | - | €6,668 | +€6,668 | |
| Suppliers | 440/4 | - | €6,668 | +€6,668 | |
| Taxes, remuneration and social security | 45 | - | €2,141 | +€2,141 | |
| Taxes | 450/3 | - | €2,141 | +€2,141 | |
| Other amounts payable | 47/48 | €80,299 | €52,782 | -€27,518 | -34.3% |
| Accrued charges and deferred income | 492/3 | €2,973 | €2,577 | -€397 | -13.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €14,337 | €20,728 | +€6,391 | +44.6% |
| Other operating charges | 640/8 | €1,000 | €892 | -€108 | -10.8% |
| Gross operating margin | 9900 | -€3,048 | €58,029 | +€61,078 | |
| Operating profit (loss) | 9901 | -€18,385 | €36,410 | +€54,795 | |
| Financial income | 75/76B | - | €7,058 | +€7,058 | |
| Recurring financial income | 75 | - | €0 | +€0 | |
| Non-recurring financial income | 76B | - | €7,058 | +€7,058 | |
| Financial charges | 65/66B | €7,382 | €22,920 | +€15,538 | +210.5% |
| Recurring financial charges | 65 | €6,870 | €22,254 | +€15,384 | +223.9% |
| Non-recurring financial charges | 66B | €512 | €667 | +€154 | +30.2% |
| Profit (loss) for the period before taxes | 9903 | -€25,767 | €20,548 | +€46,315 | |
| Income taxes | 67/77 | €280 | €805 | +€525 | +187.4% |
| Profit (loss) for the period | 9904 | -€26,047 | €19,743 | +€45,790 | |
| Profit (loss) for the period to be appropriated | 9905 | -€26,047 | €19,743 | +€45,790 |
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 9 October 2026 via checked.be.