IWPDATA: what changed
IWPDATA
Largest movements
- Cash -€19,942
down €19,942 (-70.3%), from €28,366 to €8,423
mainly Provisions (-€28,246) and Receivables within one year (-€8,533)
- Receivables within one year +€8,533
up €8,533 (+15.5%), from €55,129 to €63,662
of which Other amounts receivable: +€8,533
- Tangible fixed assets -€5,867
down €5,867 (-59.3%), from €9,895 to €4,028
- Provisions -€28,246
no longer reported in 2026 (was €28,246)
- Profit (loss) carried forward +€10,970
up €10,970 (+8.7%), from -€126,597 to -€115,627
- Taxes -€36,115
down €36,115 (-89.3%), from €40,458 to €4,342
- Staff costs -€4,689
down €4,689 (-3.0%), from €156,575 to €151,887
- Gross operating margin -€4,039
down €4,039 (-2.2%), from €182,501 to €178,462
Change in the result, 2025 to 2026
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 2025 and 2026 balance sheets and the 2026 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 | 2025 | 2026 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €134,669 | €117,393 | -€17,276 | -12.8% |
| Fixed assets | 21/28 | €9,895 | €4,028 | -€5,867 | -59.3% |
| Tangible fixed assets | 22/27 | €9,895 | €4,028 | -€5,867 | -59.3% |
| Furniture and vehicles | 24 | €9,895 | €4,028 | -€5,867 | -59.3% |
| Current assets | 29/58 | €124,774 | €113,365 | -€11,409 | -9.1% |
| Amounts receivable after more than one year | 29 | €0 | €0 | = | |
| Trade receivables | 290 | €0 | €0 | = | |
| Other amounts receivable | 291 | €0 | €0 | = | |
| Stocks and contracts in progress | 3 | €0 | €0 | = | |
| Stocks | 30/36 | €0 | €0 | = | |
| Contracts in progress | 37 | €0 | €0 | = | |
| Amounts receivable within one year | 40/41 | €55,129 | €63,662 | +€8,533 | +15.5% |
| Trade receivables | 40 | €0 | - | = | |
| Other amounts receivable | 41 | €55,129 | €63,662 | +€8,533 | +15.5% |
| Current investments | 50/53 | €0 | - | = | |
| Cash at bank and in hand | 54/58 | €28,366 | €8,423 | -€19,942 | -70.3% |
| Deferred charges and accrued income | 490/1 | €41,280 | €41,280 | = | 0.0% |
| Total equity and liabilities | 10/49 | €134,669 | €117,393 | -€17,276 | -12.8% |
| Equity | 10/15 | €106,423 | €117,393 | +€10,970 | +10.3% |
| Contributions | 10/11 | €99,157 | €99,157 | = | 0.0% |
| Capital | 10 | €99,157 | €99,157 | = | 0.0% |
| Issued capital | 100 | €99,157 | €99,157 | = | 0.0% |
| Uncalled capital | 101 | €0 | - | = | |
| Contributions outside capital | 11 | €0 | - | = | |
| Reserves | 13 | €133,863 | €133,863 | = | 0.0% |
| Non-distributable reserves | 130/1 | €9,916 | €9,916 | = | 0.0% |
| Legal reserve | 130 | €9,916 | €9,916 | = | 0.0% |
| Distributable reserves | 133 | €123,947 | €123,947 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€126,597 | -€115,627 | +€10,970 | +8.7% |
| Advance to shareholders on the distribution of net assets | 19 | €0 | - | = | |
| Provisions and deferred taxes | 16 | €28,246 | - | -€28,246 | |
| Provisions for liabilities and charges | 160/5 | €28,246 | - | -€28,246 | |
| Taxes | 161 | €28,246 | - | -€28,246 | |
| Non-recurring operating income | 76A | - | €28,246 | +€28,246 | |
| Goods, raw materials, services and sundry goods | 60/61 | €31,449 | €31,912 | +€463 | +1.5% |
| Remuneration, social security and pensions | 62 | €156,575 | €151,887 | -€4,689 | -3.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,218 | €5,867 | +€649 | +12.4% |
| Other operating charges | 640/8 | €3,105 | €3,207 | +€103 | +3.3% |
| Gross operating margin | 9900 | €182,501 | €178,462 | -€4,039 | -2.2% |
| Operating profit (loss) | 9901 | €17,603 | €17,501 | -€102 | -0.6% |
| Financial charges | 65/66B | €2,196 | €2,213 | +€17 | +0.8% |
| Recurring financial charges | 65 | €2,196 | €2,213 | +€17 | +0.8% |
| Profit (loss) for the period before taxes | 9903 | €15,407 | €15,289 | -€118 | -0.8% |
| Income taxes | 67/77 | €40,458 | €4,342 | -€36,115 | -89.3% |
| Profit (loss) for the period | 9904 | -€25,050 | €10,946 | +€35,997 | |
| Profit (loss) for the period to be appropriated | 9905 | -€25,050 | €10,946 | +€35,997 |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 June 2025 and 30 June 2026. Green is a favourable move for that line, red an unfavourable one. Prepared on 5 November 2026 via checked.be.