KEPPIE & KEPPIE: what changed
KEPPIE & KEPPIE
Largest movements
- Current investments -€75,000
down €75,000 (-100%), from €75,000 to €0
- Cash +€30,865
up €30,865 (+37.6%), from €82,124 to €112,989
mainly Current investments (+€75,000) and Depreciation (+€5,522)
- Receivables within one year +€30,743
up €30,743 (+158%), from €19,511 to €50,254
of which Trade receivables: +€28,625
- Stocks and contracts +€13,830
new in 2025: €13,830
- Tangible fixed assets +€2,996
up €2,996 (+10.3%), from €29,233 to €32,230
of which Furniture and vehicles: +€6,593
- Tax, wage and social debts -€4,309
down €4,309 (-69.2%), from €6,224 to €1,915
of which Remuneration and social security: -€4,939
- Reserves +€3,705
up €3,705 (+2.1%), from €172,608 to €176,313
- Other debts +€2,160
up €2,160 (+34.7%), from €6,233 to €8,392
- Gross operating margin -€26,828
down €26,828 (-73.4%), from €36,566 to €9,738
- Taxes -€7,338
down €7,338 (-81.3%), from €9,025 to €1,687
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 | €206,550 | €209,397 | +€2,847 | +1.4% |
| Fixed assets | 21/28 | €29,233 | €32,230 | +€2,996 | +10.3% |
| Tangible fixed assets | 22/27 | €29,233 | €32,230 | +€2,996 | +10.3% |
| Furniture and vehicles | 24 | €2,479 | €9,072 | +€6,593 | +266% |
| Other tangible fixed assets | 26 | €26,754 | €23,157 | -€3,597 | -13.4% |
| Current assets | 29/58 | €177,316 | €177,167 | -€149 | -0.1% |
| Stocks and contracts in progress | 3 | - | €13,830 | +€13,830 | |
| Contracts in progress | 37 | - | €13,830 | +€13,830 | |
| Amounts receivable within one year | 40/41 | €19,511 | €50,254 | +€30,743 | +158% |
| Trade receivables | 40 | €14,804 | €43,429 | +€28,625 | +193% |
| Other amounts receivable | 41 | €4,706 | €6,824 | +€2,118 | +45.0% |
| Current investments | 50/53 | €75,000 | €0 | -€75,000 | -100% |
| Cash at bank and in hand | 54/58 | €82,124 | €112,989 | +€30,865 | +37.6% |
| Deferred charges and accrued income | 490/1 | €682 | €95 | -€587 | -86.1% |
| Total equity and liabilities | 10/49 | €206,550 | €209,397 | +€2,847 | +1.4% |
| Equity | 10/15 | €191,208 | €194,913 | +€3,705 | +1.9% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €172,608 | €176,313 | +€3,705 | +2.1% |
| Distributable reserves | 133 | €172,608 | €176,313 | +€3,705 | +2.1% |
| Profit (loss) carried forward | 14 | €0 | - | = | |
| Amounts payable | 17/49 | €15,341 | €14,483 | -€858 | -5.6% |
| Amounts payable within one year | 42/48 | €14,398 | €13,966 | -€432 | -3.0% |
| Trade debts | 44 | €1,941 | €3,658 | +€1,718 | +88.5% |
| Suppliers | 440/4 | €1,941 | €3,658 | +€1,718 | +88.5% |
| Taxes, remuneration and social security | 45 | €6,224 | €1,915 | -€4,309 | -69.2% |
| Taxes | 450/3 | €1,285 | €1,915 | +€630 | +49.0% |
| Remuneration and social security | 454/9 | €4,939 | €0 | -€4,939 | -100% |
| Other amounts payable | 47/48 | €6,233 | €8,392 | +€2,160 | +34.7% |
| Accrued charges and deferred income | 492/3 | €944 | €518 | -€426 | -45.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,430 | €5,522 | +€92 | +1.7% |
| Other operating charges | 640/8 | €189 | €128 | -€61 | -32.3% |
| Gross operating margin | 9900 | €36,566 | €9,738 | -€26,828 | -73.4% |
| Operating profit (loss) | 9901 | €30,947 | €4,088 | -€26,858 | -86.8% |
| Financial income | 75/76B | €1,895 | €2,018 | +€123 | +6.5% |
| Recurring financial income | 75 | €1,895 | €2,018 | +€123 | +6.5% |
| Financial charges | 65/66B | €950 | €714 | -€236 | -24.9% |
| Recurring financial charges | 65 | €950 | €714 | -€236 | -24.9% |
| Profit (loss) for the period before taxes | 9903 | €31,891 | €5,392 | -€26,500 | -83.1% |
| Income taxes | 67/77 | €9,025 | €1,687 | -€7,338 | -81.3% |
| Profit (loss) for the period | 9904 | €22,867 | €3,705 | -€19,162 | -83.8% |
| Profit (loss) for the period to be appropriated | 9905 | €22,867 | €3,705 | -€19,162 | -83.8% |
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 4 November 2026 via checked.be.