Kine Cremers: what changed
Kine Cremers
Largest movements
- Current investments +€32,000
new in 2025: €32,000
- Cash -€15,374
down €15,374 (-17.2%), from €89,141 to €73,767
mainly Current investments (-€32,000) and Deferred charges and accrued income (-€7,320)
- Deferred charges and accrued income +€7,320
up €7,320 (+212%), from €3,446 to €10,766
- Reserves +€16,087
up €16,087 (+22.6%), from €71,262 to €87,348
- Tax, wage and social debts +€6,713
up €6,713 (+34.9%), from €19,207 to €25,919
- Gross operating margin -€67,781
down €67,781 (-74.5%), from €90,986 to €23,205
- Taxes -€13,994
down €13,994 (-75.8%), from €18,457 to €4,463
- Financial charges +€1,189
up €1,189 (+136%), from €875 to €2,064
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 | €95,355 | €118,516 | +€23,162 | +24.3% |
| Fixed assets | 21/28 | €2,768 | €1,983 | -€785 | -28.4% |
| Tangible fixed assets | 22/27 | €2,768 | €1,983 | -€785 | -28.4% |
| Plant, machinery and equipment | 23 | €1,405 | €1,093 | -€312 | -22.2% |
| Furniture and vehicles | 24 | €1,363 | €890 | -€472 | -34.7% |
| Current assets | 29/58 | €92,587 | €116,533 | +€23,946 | +25.9% |
| Current investments | 50/53 | - | €32,000 | +€32,000 | |
| Cash at bank and in hand | 54/58 | €89,141 | €73,767 | -€15,374 | -17.2% |
| Deferred charges and accrued income | 490/1 | €3,446 | €10,766 | +€7,320 | +212% |
| Total equity and liabilities | 10/49 | €95,355 | €118,516 | +€23,162 | +24.3% |
| Equity | 10/15 | €74,262 | €90,348 | +€16,087 | +21.7% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Reserves | 13 | €71,262 | €87,348 | +€16,087 | +22.6% |
| Distributable reserves | 133 | €71,262 | €87,348 | +€16,087 | +22.6% |
| Amounts payable | 17/49 | €21,093 | €28,168 | +€7,075 | +33.5% |
| Amounts payable within one year | 42/48 | €21,093 | €28,168 | +€7,075 | +33.5% |
| Trade debts | 44 | €1,499 | €1,711 | +€212 | +14.2% |
| Suppliers | 440/4 | €1,499 | €1,711 | +€212 | +14.2% |
| Taxes, remuneration and social security | 45 | €19,207 | €25,919 | +€6,713 | +34.9% |
| Taxes | 450/3 | €19,207 | €25,919 | +€6,713 | +34.9% |
| Other amounts payable | 47/48 | €388 | €538 | +€150 | +38.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €211 | €785 | +€574 | +272% |
| Other operating charges | 640/8 | €182 | €275 | +€93 | +51.3% |
| Gross operating margin | 9900 | €90,986 | €23,205 | -€67,781 | -74.5% |
| Operating profit (loss) | 9901 | €90,594 | €22,145 | -€68,448 | -75.6% |
| Financial income | 75/76B | - | €468 | +€468 | |
| Recurring financial income | 75 | - | €468 | +€468 | |
| Financial charges | 65/66B | €875 | €2,064 | +€1,189 | +136% |
| Recurring financial charges | 65 | €875 | €2,064 | +€1,189 | +136% |
| Profit (loss) for the period before taxes | 9903 | €89,718 | €20,549 | -€69,169 | -77.1% |
| Income taxes | 67/77 | €18,457 | €4,463 | -€13,994 | -75.8% |
| Profit (loss) for the period | 9904 | €71,262 | €16,087 | -€55,175 | -77.4% |
| Profit (loss) for the period to be appropriated | 9905 | €71,262 | €16,087 | -€55,175 | -77.4% |
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.