JOHAN VANGENECHTEN: what changed
JOHAN VANGENECHTEN
Largest movements
- Receivables within one year +€44,375
up €44,375 (+22.9%), from €194,001 to €238,376
of which Trade receivables: +€38,449
- Tangible fixed assets -€8,717
down €8,717 (-2.8%), from €306,441 to €297,723
of which Land and buildings: -€8,143
- Debts after one year +€69,999
up €69,999 (+63.3%), from €110,607 to €180,606
- Current portion of long-term debt -€43,521
down €43,521 (-52.3%), from €83,180 to €39,659
- Profit (loss) carried forward +€35,405
up €35,405 (+21.5%), from €164,738 to €200,143
- Other debts -€22,365
no longer reported in 2025 (was €22,365)
- Accrued charges and deferred income +€9,603
up €9,603 (+147%), from €6,549 to €16,151
- Taxes +€19,691
up €19,691 (+982%), from €2,006 to €21,697
- Other operating charges +€1,403
new in 2025: €1,403
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 | €523,816 | €560,219 | +€36,403 | +6.9% |
| Fixed assets | 21/28 | €312,856 | €303,263 | -€9,592 | -3.1% |
| Intangible fixed assets | 21 | - | €0 | = | |
| Tangible fixed assets | 22/27 | €306,441 | €297,723 | -€8,717 | -2.8% |
| Land and buildings | 22 | €305,340 | €297,196 | -€8,143 | -2.7% |
| Plant, machinery and equipment | 23 | €1,101 | €527 | -€574 | -52.1% |
| Furniture and vehicles | 24 | €0 | €0 | = | |
| Financial fixed assets | 28 | €6,415 | €5,540 | -€875 | -13.6% |
| Current assets | 29/58 | €210,960 | €256,956 | +€45,995 | +21.8% |
| Amounts receivable within one year | 40/41 | €194,001 | €238,376 | +€44,375 | +22.9% |
| Trade receivables | 40 | €36,568 | €75,017 | +€38,449 | +105% |
| Other amounts receivable | 41 | €157,432 | €163,359 | +€5,927 | +3.8% |
| Cash at bank and in hand | 54/58 | €16,741 | €18,580 | +€1,839 | +11.0% |
| Deferred charges and accrued income | 490/1 | €219 | - | -€219 | |
| Total equity and liabilities | 10/49 | €523,816 | €560,219 | +€36,403 | +6.9% |
| Equity | 10/15 | €184,958 | €220,363 | +€35,405 | +19.1% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Contributions outside capital | 11 | €18,600 | €18,600 | = | 0.0% |
| Other | 1109/19 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,620 | €1,620 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,620 | €1,620 | = | 0.0% |
| Legal reserve | 130 | €1,620 | €1,620 | = | 0.0% |
| Profit (loss) carried forward | 14 | €164,738 | €200,143 | +€35,405 | +21.5% |
| Provisions and deferred taxes | 16 | €59,889 | €57,322 | -€2,567 | -4.3% |
| Deferred taxes | 168 | €59,889 | €57,322 | -€2,567 | -4.3% |
| Amounts payable | 17/49 | €278,970 | €282,534 | +€3,564 | +1.3% |
| Amounts payable after more than one year | 17 | €110,607 | €180,606 | +€69,999 | +63.3% |
| Financial debts | 170/4 | €110,607 | €180,606 | +€69,999 | +63.3% |
| Amounts payable within one year | 42/48 | €161,814 | €85,776 | -€76,038 | -47.0% |
| Current portion of amounts payable after more than one year | 42 | €83,180 | €39,659 | -€43,521 | -52.3% |
| Trade debts | 44 | €15,972 | €7,807 | -€8,165 | -51.1% |
| Suppliers | 440/4 | €15,972 | €7,807 | -€8,165 | -51.1% |
| Taxes, remuneration and social security | 45 | €40,298 | €38,311 | -€1,987 | -4.9% |
| Taxes | 450/3 | €16,298 | €29,688 | +€13,390 | +82.2% |
| Remuneration and social security | 454/9 | €24,000 | €8,622 | -€15,378 | -64.1% |
| Other amounts payable | 47/48 | €22,365 | - | -€22,365 | |
| Accrued charges and deferred income | 492/3 | €6,549 | €16,151 | +€9,603 | +147% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €8,717 | €8,717 | = | 0.0% |
| Other operating charges | 640/8 | - | €1,403 | +€1,403 | |
| Gross operating margin | 9900 | €68,373 | €68,020 | -€353 | -0.5% |
| Operating profit (loss) | 9901 | €59,655 | €57,899 | -€1,756 | -2.9% |
| Financial income | 75/76B | €5,538 | €5,804 | +€266 | +4.8% |
| Recurring financial income | 75 | €5,538 | €5,804 | +€266 | +4.8% |
| Financial charges | 65/66B | €8,856 | €9,167 | +€312 | +3.5% |
| Recurring financial charges | 65 | €8,856 | €9,167 | +€312 | +3.5% |
| Profit (loss) for the period before taxes | 9903 | €56,338 | €54,536 | -€1,802 | -3.2% |
| Transfer from deferred taxes | 780 | €2,567 | €2,567 | = | 0.0% |
| Income taxes | 67/77 | €2,006 | €21,697 | +€19,691 | +982% |
| Profit (loss) for the period | 9904 | €56,898 | €35,405 | -€21,493 | -37.8% |
| Profit (loss) for the period to be appropriated | 9905 | €56,898 | €35,405 | -€21,493 | -37.8% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 March 2024 and 31 March 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 6 November 2026 via checked.be.