KineThif: what changed
KineThif
Largest movements
- Cash +€35,484
up €35,484 (+122%), from €29,017 to €64,502
mainly Net result for the year (+€26,403) and Current portion of long-term debt (+€11,000)
- Receivables within one year +€1,186
up €1,186 (+10.5%), from €11,261 to €12,447
of which Other amounts receivable: +€753
- Reserves +€26,403
up €26,403 (+136%), from €19,351 to €45,754
- Current portion of long-term debt +€11,000
new in 2025: €11,000
- Gross operating margin +€12,816
up €12,816 (+53.0%), from €24,194 to €37,010
- Taxes +€3,789
up €3,789 (+58.7%), from €6,460 to €10,249
- Financial income +€403
up €403 (+175,065%), from €0 to €403
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 | €40,401 | €77,075 | +€36,674 | +90.8% |
| Current assets | 29/58 | €40,401 | €77,075 | +€36,674 | +90.8% |
| Amounts receivable within one year | 40/41 | €11,261 | €12,447 | +€1,186 | +10.5% |
| Trade receivables | 40 | €11,261 | €11,694 | +€433 | +3.8% |
| Other amounts receivable | 41 | - | €753 | +€753 | |
| Cash at bank and in hand | 54/58 | €29,017 | €64,502 | +€35,484 | +122% |
| Deferred charges and accrued income | 490/1 | €123 | €126 | +€3 | +2.8% |
| Total equity and liabilities | 10/49 | €40,401 | €77,075 | +€36,674 | +90.8% |
| Equity | 10/15 | €20,351 | €46,754 | +€26,403 | +130% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Reserves | 13 | €19,351 | €45,754 | +€26,403 | +136% |
| Distributable reserves | 133 | €19,351 | €45,754 | +€26,403 | +136% |
| Amounts payable | 17/49 | €20,050 | €30,321 | +€10,271 | +51.2% |
| Amounts payable after more than one year | 17 | €10,000 | €10,000 | = | 0.0% |
| Financial debts | 170/4 | €10,000 | €10,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €10,050 | €20,321 | +€10,271 | +102% |
| Current portion of amounts payable after more than one year | 42 | - | €11,000 | +€11,000 | |
| Trade debts | 44 | €330 | €300 | -€30 | -9.0% |
| Suppliers | 440/4 | €330 | €300 | -€30 | -9.0% |
| Taxes, remuneration and social security | 45 | €3,591 | €3,272 | -€318 | -8.9% |
| Taxes | 450/3 | €3,591 | €3,272 | -€318 | -8.9% |
| Other amounts payable | 47/48 | €6,129 | €5,748 | -€381 | -6.2% |
| Other operating charges | 640/8 | - | €8 | +€8 | |
| Gross operating margin | 9900 | €24,194 | €37,010 | +€12,816 | +53.0% |
| Operating profit (loss) | 9901 | €24,194 | €37,002 | +€12,808 | +52.9% |
| Financial income | 75/76B | €0 | €403 | +€403 | +175,065% |
| Recurring financial income | 75 | €0 | €403 | +€403 | +175,065% |
| Financial charges | 65/66B | €878 | €753 | -€125 | -14.3% |
| Recurring financial charges | 65 | €878 | €753 | -€125 | -14.3% |
| Profit (loss) for the period before taxes | 9903 | €23,316 | €36,652 | +€13,336 | +57.2% |
| Income taxes | 67/77 | €6,460 | €10,249 | +€3,789 | +58.7% |
| Profit (loss) for the period | 9904 | €16,856 | €26,403 | +€9,547 | +56.6% |
| Profit (loss) for the period to be appropriated | 9905 | €16,856 | €26,403 | +€9,547 | +56.6% |
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 1 November 2026 via checked.be.