JULENIUS CONSULTING: what changed
JULENIUS CONSULTING
Largest movements
- Cash -€4,697
down €4,697 (-13.7%), from €34,253 to €29,556
mainly Contributions, distributions and other (-€20,000) and Investment in fixed assets (net) (-€3,895)
- Receivables within one year +€1,909
up €1,909 (+6.8%), from €28,249 to €30,157
of which Trade receivables: +€1,766
- Deferred charges and accrued income +€801
up €801 (+1,198%), from €67 to €868
- Tangible fixed assets -€768
down €768 (-5.6%), from €13,830 to €13,061
of which Furniture and vehicles: -€693
- Profit (loss) carried forward -€10,161
down €10,161 (-18.3%), from €55,485 to €45,324
- Tax, wage and social debts +€6,434
up €6,434 (+91.6%), from €7,021 to €13,455
of which Taxes: +€6,434
- Financial charges -€9,144
down €9,144 (-18.5%), from €49,357 to €40,213
- Gross operating margin +€8,822
up €8,822 (+17.9%), from €49,187 to €58,009
- Taxes +€2,427
up €2,427 (+1,211%), from €200 to €2,627
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 | €76,398 | €73,643 | -€2,755 | -3.6% |
| Fixed assets | 21/28 | €13,830 | €13,061 | -€768 | -5.6% |
| Tangible fixed assets | 22/27 | €13,830 | €13,061 | -€768 | -5.6% |
| Plant, machinery and equipment | 23 | €1,839 | €1,763 | -€76 | -4.1% |
| Furniture and vehicles | 24 | €11,991 | €11,298 | -€693 | -5.8% |
| Current assets | 29/58 | €62,568 | €60,582 | -€1,987 | -3.2% |
| Amounts receivable within one year | 40/41 | €28,249 | €30,157 | +€1,909 | +6.8% |
| Trade receivables | 40 | €28,249 | €30,014 | +€1,766 | +6.2% |
| Other amounts receivable | 41 | - | €143 | +€143 | |
| Cash at bank and in hand | 54/58 | €34,253 | €29,556 | -€4,697 | -13.7% |
| Deferred charges and accrued income | 490/1 | €67 | €868 | +€801 | +1,198% |
| Total equity and liabilities | 10/49 | €76,398 | €73,643 | -€2,755 | -3.6% |
| Equity | 10/15 | €68,485 | €58,324 | -€10,161 | -14.8% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Reserves | 13 | €10,000 | €10,000 | = | 0.0% |
| Distributable reserves | 133 | €10,000 | €10,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €55,485 | €45,324 | -€10,161 | -18.3% |
| Amounts payable | 17/49 | €7,913 | €15,319 | +€7,406 | +93.6% |
| Amounts payable within one year | 42/48 | €7,913 | €15,319 | +€7,406 | +93.6% |
| Trade debts | 44 | €806 | €1,293 | +€487 | +60.4% |
| Suppliers | 440/4 | €806 | €1,293 | +€487 | +60.4% |
| Taxes, remuneration and social security | 45 | €7,021 | €13,455 | +€6,434 | +91.6% |
| Taxes | 450/3 | €4,721 | €11,155 | +€6,434 | +136% |
| Remuneration and social security | 454/9 | €2,300 | €2,300 | = | 0.0% |
| Other amounts payable | 47/48 | €86 | €571 | +€485 | +564% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,559 | €4,663 | +€104 | +2.3% |
| Other operating charges | 640/8 | €604 | €666 | +€63 | +10.4% |
| Gross operating margin | 9900 | €49,187 | €58,009 | +€8,822 | +17.9% |
| Operating profit (loss) | 9901 | €44,024 | €52,679 | +€8,656 | +19.7% |
| Financial charges | 65/66B | €49,357 | €40,213 | -€9,144 | -18.5% |
| Recurring financial charges | 65 | €49,357 | €40,213 | -€9,144 | -18.5% |
| Profit (loss) for the period before taxes | 9903 | -€5,333 | €12,466 | +€17,799 | |
| Income taxes | 67/77 | €200 | €2,627 | +€2,427 | +1,211% |
| Profit (loss) for the period | 9904 | -€5,533 | €9,839 | +€15,372 | |
| Profit (loss) for the period to be appropriated | 9905 | -€5,533 | €9,839 | +€15,372 |
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 5 November 2026 via checked.be.