JOHAN VANDERVELDEN: what changed
JOHAN VANDERVELDEN
Largest movements
- Receivables within one year -€14,339
down €14,339 (-21.3%), from €67,440 to €53,101
of which Trade receivables: -€14,740
- Cash +€4,191
up €4,191 (+563%), from €745 to €4,936
mainly Receivables within one year (+€14,339) and Other debts (+€8,058)
- Tangible fixed assets -€3,333
down €3,333 (-92.3%), from €3,611 to €278
- Tax, wage and social debts -€12,407
down €12,407 (-98.4%), from €12,610 to €203
of which Taxes: -€8,857
- Profit (loss) carried forward -€8,642
down €8,642, from €960 to -€7,682
- Other debts +€8,058
up €8,058 (+37.8%), from €21,319 to €29,377
- Gross operating margin -€31,968
down €31,968, from €27,947 to -€4,022
- Taxes -€5,525
down €5,525 (-96.5%), from €5,728 to €203
- Financial charges +€319
up €319 (+353%), from €90 to €409
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 | €72,104 | €58,626 | -€13,479 | -18.7% |
| Fixed assets | 21/28 | €3,836 | €503 | -€3,333 | -86.9% |
| Tangible fixed assets | 22/27 | €3,611 | €278 | -€3,333 | -92.3% |
| Furniture and vehicles | 24 | €3,611 | €278 | -€3,333 | -92.3% |
| Financial fixed assets | 28 | €225 | €225 | = | 0.0% |
| Current assets | 29/58 | €68,268 | €58,123 | -€10,145 | -14.9% |
| Amounts receivable within one year | 40/41 | €67,440 | €53,101 | -€14,339 | -21.3% |
| Trade receivables | 40 | €67,440 | €52,700 | -€14,740 | -21.9% |
| Other amounts receivable | 41 | - | €401 | +€401 | |
| Cash at bank and in hand | 54/58 | €745 | €4,936 | +€4,191 | +563% |
| Deferred charges and accrued income | 490/1 | €84 | €87 | +€3 | +3.6% |
| Total equity and liabilities | 10/49 | €72,104 | €58,626 | -€13,479 | -18.7% |
| Equity | 10/15 | €36,960 | €28,318 | -€8,642 | -23.4% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Reserves | 13 | €35,000 | €35,000 | = | 0.0% |
| Distributable reserves | 133 | €35,000 | €35,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €960 | -€7,682 | -€8,642 | |
| Amounts payable | 17/49 | €35,144 | €30,308 | -€4,837 | -13.8% |
| Amounts payable within one year | 42/48 | €35,057 | €30,218 | -€4,838 | -13.8% |
| Trade debts | 44 | €1,128 | €639 | -€489 | -43.4% |
| Suppliers | 440/4 | €1,128 | €639 | -€489 | -43.4% |
| Taxes, remuneration and social security | 45 | €12,610 | €203 | -€12,407 | -98.4% |
| Taxes | 450/3 | €9,060 | €203 | -€8,857 | -97.8% |
| Remuneration and social security | 454/9 | €3,550 | - | -€3,550 | |
| Other amounts payable | 47/48 | €21,319 | €29,377 | +€8,058 | +37.8% |
| Accrued charges and deferred income | 492/3 | €88 | €89 | +€2 | +1.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,333 | €3,333 | = | 0.0% |
| Other operating charges | 640/8 | €748 | €675 | -€73 | -9.8% |
| Gross operating margin | 9900 | €27,947 | -€4,022 | -€31,968 | |
| Operating profit (loss) | 9901 | €23,866 | -€8,030 | -€31,895 | |
| Financial income | 75/76B | €9 | - | -€9 | |
| Recurring financial income | 75 | €9 | - | -€9 | |
| Financial charges | 65/66B | €90 | €409 | +€319 | +353% |
| Recurring financial charges | 65 | €90 | €409 | +€319 | +353% |
| Profit (loss) for the period before taxes | 9903 | €23,784 | -€8,439 | -€32,223 | |
| Income taxes | 67/77 | €5,728 | €203 | -€5,525 | -96.5% |
| Profit (loss) for the period | 9904 | €18,056 | -€8,642 | -€26,698 | |
| Profit (loss) for the period to be appropriated | 9905 | €18,056 | -€8,642 | -€26,698 |
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.