iXint: 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.
iXint
Largest movements
- Cash +€44,857
up €44,857 (+13.6%), from €330,489 to €375,346
mainly Other debts (+€166,349) and Net result for the year (+€73,105)
- Tangible fixed assets -€20,874
down €20,874 (-34.8%), from €60,000 to €39,126
of which Furniture and vehicles: -€19,290
- Other debts +€166,349
up €166,349 (+323.3%), from €51,460 to €217,810
- Reserves -€154,422
down €154,422 (-40.2%), from €384,588 to €230,167
- Tax, wage and social debts +€8,958
up €8,958 (+153.6%), from €5,831 to €14,789
- Gross operating margin -€5,079
down €5,079 (-4.2%), from €120,842 to €115,763
- Financial income +€2,150
up €2,150 (+42.8%), from €5,028 to €7,178
- Financial charges -€1,303
down €1,303 (-84.5%), from €1,542 to €239
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 | €441,880 | €464,446 | +€22,566 | +5.1% |
| Fixed assets | 21/28 | €60,000 | €39,126 | -€20,874 | -34.8% |
| Tangible fixed assets | 22/27 | €60,000 | €39,126 | -€20,874 | -34.8% |
| Plant, machinery and equipment | 23 | €3,811 | €2,228 | -€1,583 | -41.5% |
| Furniture and vehicles | 24 | €56,188 | €36,898 | -€19,290 | -34.3% |
| Current assets | 29/58 | €381,881 | €425,320 | +€43,439 | +11.4% |
| Amounts receivable within one year | 40/41 | €49,026 | €47,308 | -€1,718 | -3.5% |
| Trade receivables | 40 | €24,175 | €21,578 | -€2,597 | -10.7% |
| Other amounts receivable | 41 | €24,851 | €25,730 | +€879 | +3.5% |
| Cash at bank and in hand | 54/58 | €330,489 | €375,346 | +€44,857 | +13.6% |
| Deferred charges and accrued income | 490/1 | €2,365 | €2,666 | +€301 | +12.7% |
| Total equity and liabilities | 10/49 | €441,880 | €464,446 | +€22,566 | +5.1% |
| Equity | 10/15 | €384,588 | €230,167 | -€154,422 | -40.2% |
| Reserves | 13 | €384,588 | €230,167 | -€154,422 | -40.2% |
| Distributable reserves | 133 | €384,588 | €230,167 | -€154,422 | -40.2% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €57,292 | €234,279 | +€176,988 | +308.9% |
| Amounts payable within one year | 42/48 | €57,292 | €234,279 | +€176,988 | +308.9% |
| Trade debts | 44 | €0 | €1,681 | +€1,681 | |
| Suppliers | 440/4 | €0 | €1,681 | +€1,681 | |
| Taxes, remuneration and social security | 45 | €5,831 | €14,789 | +€8,958 | +153.6% |
| Taxes | 450/3 | €5,831 | €14,789 | +€8,958 | +153.6% |
| Other amounts payable | 47/48 | €51,460 | €217,810 | +€166,349 | +323.3% |
| Accrued charges and deferred income | 492/3 | €0 | - | = | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €21,182 | €20,874 | -€309 | -1.5% |
| Other operating charges | 640/8 | €627 | €585 | -€42 | -6.7% |
| Non-recurring operating charges | 66A | €0 | - | = | |
| Gross operating margin | 9900 | €120,842 | €115,763 | -€5,079 | -4.2% |
| Operating profit (loss) | 9901 | €99,032 | €94,304 | -€4,728 | -4.8% |
| Financial income | 75/76B | €5,028 | €7,178 | +€2,150 | +42.8% |
| Recurring financial income | 75 | €5,028 | €7,178 | +€2,150 | +42.8% |
| Financial charges | 65/66B | €1,542 | €239 | -€1,303 | -84.5% |
| Recurring financial charges | 65 | €1,542 | €239 | -€1,303 | -84.5% |
| Profit (loss) for the period before taxes | 9903 | €102,519 | €101,244 | -€1,275 | -1.2% |
| Income taxes | 67/77 | €28,592 | €28,139 | -€453 | -1.6% |
| Profit (loss) for the period | 9904 | €73,927 | €73,105 | -€822 | -1.1% |
| Profit (loss) for the period to be appropriated | 9905 | €73,927 | €73,105 | -€822 | -1.1% |
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 7 October 2026 via checked.be.