Kayak Holding: what changed
Kayak Holding
Largest movements
- Current investments +€773,198
up €773,198 (+84.3%), from €916,963 to €1.7m
- Cash -€118,401
down €118,401 (-75.7%), from €156,306 to €37,905
mainly Current investments (-€773,198) and Contributions, distributions and other (-€183,000)
- Reserves +€672,442
up €672,442 (+30.0%), from €2.2m to €2.9m
of which Distributable reserves: +€696,842
- Financial income +€83,107
up €83,107 (+9.5%), from €873,000 to €956,107
- Taxes +€16,669
up €16,669 (+21.1%), from €79,015 to €95,684
- Gross operating margin -€733
down €733 (-20.1%), from -€3,655 to -€4,388
- Financial charges +€171
up €171 (+21.5%), from €797 to €968
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 | €2,654,936 | €3,327,144 | +€672,208 | +25.3% |
| Fixed assets | 21/28 | €707,993 | €707,993 | = | 0.0% |
| Financial fixed assets | 28 | €707,993 | €707,993 | = | 0.0% |
| Current assets | 29/58 | €1,946,943 | €2,619,151 | +€672,208 | +34.5% |
| Amounts receivable within one year | 40/41 | €873,000 | €890,000 | +€17,000 | +1.9% |
| Other amounts receivable | 41 | €873,000 | €890,000 | +€17,000 | +1.9% |
| Current investments | 50/53 | €916,963 | €1,690,160 | +€773,198 | +84.3% |
| Cash at bank and in hand | 54/58 | €156,306 | €37,905 | -€118,401 | -75.7% |
| Deferred charges and accrued income | 490/1 | €674 | €1,085 | +€411 | +61.0% |
| Total equity and liabilities | 10/49 | €2,654,936 | €3,327,144 | +€672,208 | +25.3% |
| Equity | 10/15 | €2,484,710 | €3,156,657 | +€671,947 | +27.0% |
| Contributions | 10/11 | €244,000 | €244,000 | = | 0.0% |
| Reserves | 13 | €2,240,215 | €2,912,657 | +€672,442 | +30.0% |
| Non-distributable reserves | 130/1 | €24,400 | - | -€24,400 | |
| Reserves not available under the articles | 1311 | €24,400 | - | -€24,400 | |
| Distributable reserves | 133 | €2,215,815 | €2,912,657 | +€696,842 | +31.4% |
| Profit (loss) carried forward | 14 | €495 | - | -€495 | |
| Amounts payable | 17/49 | €170,226 | €170,487 | +€261 | +0.2% |
| Amounts payable within one year | 42/48 | €170,226 | €170,487 | +€261 | +0.2% |
| Trade debts | 44 | - | €212 | +€212 | |
| Suppliers | 440/4 | - | €212 | +€212 | |
| Taxes, remuneration and social security | 45 | €158,790 | €158,839 | +€49 | 0.0% |
| Taxes | 450/3 | €158,790 | €158,839 | +€49 | 0.0% |
| Other amounts payable | 47/48 | €11,436 | €11,436 | = | 0.0% |
| Other operating charges | 640/8 | €118 | €120 | +€2 | +1.7% |
| Gross operating margin | 9900 | -€3,655 | -€4,388 | -€733 | -20.1% |
| Operating profit (loss) | 9901 | -€3,773 | -€4,508 | -€735 | -19.5% |
| Financial income | 75/76B | €873,000 | €956,107 | +€83,107 | +9.5% |
| Recurring financial income | 75 | €873,000 | €956,107 | +€83,107 | +9.5% |
| Financial charges | 65/66B | €797 | €968 | +€171 | +21.5% |
| Recurring financial charges | 65 | €797 | €968 | +€171 | +21.5% |
| Profit (loss) for the period before taxes | 9903 | €868,430 | €950,631 | +€82,200 | +9.5% |
| Income taxes | 67/77 | €79,015 | €95,684 | +€16,669 | +21.1% |
| Profit (loss) for the period | 9904 | €789,415 | €854,947 | +€65,532 | +8.3% |
| Profit (loss) for the period to be appropriated | 9905 | €789,415 | €854,947 | +€65,532 | +8.3% |
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 8 November 2026 via checked.be.