KAPTAIN FINANCE: what changed
KAPTAIN FINANCE
Largest movements
- Cash -€103,501
down €103,501 (-82.6%), from €125,259 to €21,758
mainly Other debts (-€85,000) and Contributions, distributions and other (-€60,000)
- Receivables within one year -€14,575
down €14,575 (-30.3%), from €48,118 to €33,543
of which Other amounts receivable: -€13,200
- Other debts -€85,000
no longer reported in 2025 (was €85,000)
- Tax, wage and social debts -€45,160
down €45,160 (-56.3%), from €80,239 to €35,079
of which Taxes: -€45,336
- Profit (loss) carried forward +€11,928
up €11,928 (+8,059%), from €148 to €12,076
- Gross operating margin -€16,046
down €16,046 (-13.3%), from €120,519 to €104,473
- Taxes -€4,251
down €4,251 (-14.3%), from €29,771 to €25,520
- Financial income -€1,277
down €1,277 (-86.6%), from €1,474 to €197
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 | €176,955 | €58,900 | -€118,055 | -66.7% |
| Fixed assets | 21/28 | €2,727 | €3,031 | +€304 | +11.1% |
| Tangible fixed assets | 22/27 | €2,727 | €3,031 | +€304 | +11.1% |
| Plant, machinery and equipment | 23 | €1,464 | €2,107 | +€643 | +43.9% |
| Furniture and vehicles | 24 | €1,263 | €924 | -€339 | -26.8% |
| Current assets | 29/58 | €174,228 | €55,869 | -€118,359 | -67.9% |
| Amounts receivable within one year | 40/41 | €48,118 | €33,543 | -€14,575 | -30.3% |
| Trade receivables | 40 | €19,531 | €18,156 | -€1,375 | -7.0% |
| Other amounts receivable | 41 | €28,587 | €15,387 | -€13,200 | -46.2% |
| Cash at bank and in hand | 54/58 | €125,259 | €21,758 | -€103,501 | -82.6% |
| Deferred charges and accrued income | 490/1 | €851 | €568 | -€283 | -33.3% |
| Total equity and liabilities | 10/49 | €176,955 | €58,900 | -€118,055 | -66.7% |
| Equity | 10/15 | €11,148 | €23,076 | +€11,928 | +107% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Reserves | 13 | €1,000 | €1,000 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,000 | €1,000 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,000 | €1,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €148 | €12,076 | +€11,928 | +8,059% |
| Amounts payable | 17/49 | €165,807 | €35,824 | -€129,983 | -78.4% |
| Amounts payable within one year | 42/48 | €165,807 | €35,824 | -€129,983 | -78.4% |
| Trade debts | 44 | €568 | €745 | +€177 | +31.2% |
| Suppliers | 440/4 | €568 | €745 | +€177 | +31.2% |
| Taxes, remuneration and social security | 45 | €80,239 | €35,079 | -€45,160 | -56.3% |
| Taxes | 450/3 | €80,239 | €34,903 | -€45,336 | -56.5% |
| Remuneration and social security | 454/9 | - | €176 | +€176 | |
| Other amounts payable | 47/48 | €85,000 | - | -€85,000 | |
| Remuneration, social security and pensions | 62 | €5,900 | €5,783 | -€117 | -2.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €927 | €935 | +€8 | +0.9% |
| Other operating charges | 640/8 | €387 | €400 | +€13 | +3.4% |
| Gross operating margin | 9900 | €120,519 | €104,473 | -€16,046 | -13.3% |
| Operating profit (loss) | 9901 | €113,305 | €97,355 | -€15,950 | -14.1% |
| Financial income | 75/76B | €1,474 | €197 | -€1,277 | -86.6% |
| Recurring financial income | 75 | €1,474 | €197 | -€1,277 | -86.6% |
| Financial charges | 65/66B | €105 | €104 | -€1 | -1.0% |
| Recurring financial charges | 65 | €105 | €104 | -€1 | -1.0% |
| Profit (loss) for the period before taxes | 9903 | €114,674 | €97,448 | -€17,226 | -15.0% |
| Income taxes | 67/77 | €29,771 | €25,520 | -€4,251 | -14.3% |
| Profit (loss) for the period | 9904 | €84,903 | €71,928 | -€12,975 | -15.3% |
| Profit (loss) for the period to be appropriated | 9905 | €84,903 | €71,928 | -€12,975 | -15.3% |
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 3 November 2026 via checked.be.