Kin’Athlétik: what changed
Two financial years side by side, explained: what moved most in the balance sheet and the result, why the result rose or fell, and where the money went.
Kin’Athlétik
Largest movements
- Current investments +€27,448
new in 2025: €27,448
- Cash -€4,447
no longer reported in 2025 (was €4,447)
mainly Current investments (-€27,448) and Investment in fixed assets (net) (-€6,897)
- Receivables within one year +€4,092
new in 2025: €4,092
of which Other amounts receivable: +€3,092
- Tangible fixed assets +€3,636
up €3,636 (+23.8%), from €15,276 to €18,912
of which Other tangible fixed assets: +€1,992
- Deferred charges and accrued income +€547
new in 2025: €547
- Profit (loss) carried forward +€32,680
up €32,680 (+4995.8%), from €654 to €33,334
- Tax, wage and social debts +€8,230
up €8,230 (+3774.5%), from €218 to €8,448
- Other debts -€5,897
down €5,897 (-87.7%), from €6,727 to €830
- Debts after one year -€3,545
down €3,545 (-74.4%), from €4,768 to €1,223
- Gross operating margin +€43,579
up €43,579 (+1563.5%), from €2,787 to €46,366
- Taxes +€8,230
up €8,230 (+3774.5%), from €218 to €8,448
- Depreciation +€1,772
up €1,772 (+119.0%), from €1,489 to €3,261
From the 2024 result to the 2025 result
Each bar is the change in one income-statement line, as its effect on the result: higher costs pull it down, higher income lifts it.
Cash bridge derived
Derived from the 2024 and 2025 balance sheets and the 2025 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €19,723 | €50,998 | +€31,275 | +158.6% |
| Fixed assets | 21/28 | €15,276 | €18,912 | +€3,636 | +23.8% |
| Tangible fixed assets | 22/27 | €15,276 | €18,912 | +€3,636 | +23.8% |
| Plant, machinery and equipment | 23 | €15,276 | €16,020 | +€744 | +4.9% |
| Other tangible fixed assets | 26 | - | €1,992 | +€1,992 | |
| Assets under construction and advance payments | 27 | - | €900 | +€900 | |
| Current assets | 29/58 | €4,447 | €32,086 | +€27,639 | +621.5% |
| Amounts receivable within one year | 40/41 | - | €4,092 | +€4,092 | |
| Trade receivables | 40 | - | €1,000 | +€1,000 | |
| Other amounts receivable | 41 | - | €3,092 | +€3,092 | |
| Current investments | 50/53 | - | €27,448 | +€27,448 | |
| Cash at bank and in hand | 54/58 | €4,447 | - | -€4,447 | |
| Deferred charges and accrued income | 490/1 | - | €547 | +€547 | |
| Total equity and liabilities | 10/49 | €19,723 | €50,998 | +€31,275 | +158.6% |
| Equity | 10/15 | €4,254 | €36,934 | +€32,680 | +768.2% |
| Contributions | 10/11 | €3,600 | €3,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | €654 | €33,334 | +€32,680 | +4995.8% |
| Amounts payable | 17/49 | €15,469 | €14,064 | -€1,404 | -9.1% |
| Amounts payable after more than one year | 17 | €4,768 | €1,223 | -€3,545 | -74.4% |
| Financial debts | 170/4 | €4,768 | €1,223 | -€3,545 | -74.4% |
| Amounts payable within one year | 42/48 | €10,700 | €12,841 | +€2,141 | +20.0% |
| Current portion of amounts payable after more than one year | 42 | €3,368 | €3,545 | +€178 | +5.3% |
| Trade debts | 44 | €387 | €18 | -€370 | -95.4% |
| Suppliers | 440/4 | €387 | €18 | -€370 | -95.4% |
| Taxes, remuneration and social security | 45 | €218 | €8,448 | +€8,230 | +3774.5% |
| Taxes | 450/3 | €218 | €8,448 | +€8,230 | +3774.5% |
| Other amounts payable | 47/48 | €6,727 | €830 | -€5,897 | -87.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,489 | €3,261 | +€1,772 | +119.0% |
| Other operating charges | 640/8 | €387 | €730 | +€343 | +88.5% |
| Gross operating margin | 9900 | €2,787 | €46,366 | +€43,579 | +1563.5% |
| Operating profit (loss) | 9901 | €911 | €42,375 | +€41,464 | +4551.0% |
| Financial income | 75/76B | - | €1 | +€1 | |
| Recurring financial income | 75 | - | €1 | +€1 | |
| Financial charges | 65/66B | €39 | €418 | +€379 | +973.9% |
| Recurring financial charges | 65 | €39 | €418 | +€379 | +973.9% |
| Profit (loss) for the period before taxes | 9903 | €872 | €41,958 | +€41,086 | +4710.7% |
| Income taxes | 67/77 | €218 | €8,448 | +€8,230 | +3774.5% |
| Profit (loss) for the period | 9904 | €654 | €33,510 | +€32,856 | +5022.7% |
| Profit (loss) for the period to be appropriated | 9905 | €654 | €33,510 | +€32,856 | +5022.7% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 10 October 2026 via checked.be.