ISM PARTNERS: what changed
ISM PARTNERS
Largest movements
- Cash -€2,540
down €2,540 (-10.5%), from €24,270 to €21,730
mainly Net result for the year (-€2,324) and Receivables within one year (-€293)
- Receivables within one year +€293
up €293 (+9.5%), from €3,095 to €3,389
- Profit (loss) carried forward -€2,324
down €2,324 (-6.5%), from -€35,522 to -€37,847
- Gross operating margin -€573
down €573 (-57.1%), from -€1,003 to -€1,575
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 | €27,365 | €25,119 | -€2,246 | -8.2% |
| Current assets | 29/58 | €27,365 | €25,119 | -€2,246 | -8.2% |
| Amounts receivable within one year | 40/41 | €3,095 | €3,389 | +€293 | +9.5% |
| Other amounts receivable | 41 | €3,095 | €3,389 | +€293 | +9.5% |
| Cash at bank and in hand | 54/58 | €24,270 | €21,730 | -€2,540 | -10.5% |
| Total equity and liabilities | 10/49 | €27,365 | €25,119 | -€2,246 | -8.2% |
| Equity | 10/15 | €25,978 | €23,653 | -€2,324 | -8.9% |
| Contributions | 10/11 | €61,500 | €61,500 | = | 0.0% |
| Capital | 10 | €61,500 | €61,500 | = | 0.0% |
| Issued capital | 100 | €61,500 | €61,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€35,522 | -€37,847 | -€2,324 | -6.5% |
| Amounts payable | 17/49 | €1,387 | €1,465 | +€78 | +5.6% |
| Amounts payable within one year | 42/48 | €387 | €465 | +€78 | +20.2% |
| Trade debts | 44 | €387 | €465 | +€78 | +20.2% |
| Suppliers | 440/4 | €387 | €465 | +€78 | +20.2% |
| Accrued charges and deferred income | 492/3 | €1,000 | €1,000 | = | 0.0% |
| Other operating charges | 640/8 | €604 | €619 | +€14 | +2.4% |
| Gross operating margin | 9900 | -€1,003 | -€1,575 | -€573 | -57.1% |
| Operating profit (loss) | 9901 | -€1,607 | -€2,194 | -€587 | -36.5% |
| Financial charges | 65/66B | €117 | €131 | +€14 | +11.6% |
| Recurring financial charges | 65 | €117 | €131 | +€14 | +11.6% |
| Profit (loss) for the period before taxes | 9903 | -€1,724 | -€2,324 | -€600 | -34.8% |
| Profit (loss) for the period | 9904 | -€1,724 | -€2,324 | -€600 | -34.8% |
| Profit (loss) for the period to be appropriated | 9905 | -€1,724 | -€2,324 | -€600 | -34.8% |
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 2 November 2026 via checked.be.