KRACHT: 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.
KRACHT
Largest movements
- Tangible fixed assets +€167,382
up €167,382 (+52.6%), from €317,948 to €485,330
- Cash +€70,393
up €70,393 (+263%), from €26,813 to €97,206
mainly Debts after one year (+€132,178) and Net result for the year (+€80,252)
- Debts after one year +€132,178
up €132,178 (+70.4%), from €187,782 to €319,960
- Profit (loss) carried forward +€80,252
up €80,252 (+67.1%), from €119,567 to €199,819
- Tax, wage and social debts +€17,955
up €17,955 (+78.4%), from €22,912 to €40,867
- Current portion of long-term debt +€8,405
up €8,405 (+80.0%), from €10,502 to €18,907
- Gross operating margin -€26,860
down €26,860 (-15.4%), from €174,054 to €147,194
- Other operating charges -€17,633
down €17,633 (-44.0%), from €40,059 to €22,426
- Depreciation +€10,567
up €10,567 (+515%), from €2,052 to €12,618
- Financial charges +€8,355
up €8,355 (+434%), from €1,924 to €10,279
- Taxes -€8,205
down €8,205 (-27.5%), from €29,824 to €21,619
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.
Derived cash bridge
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 | €344,762 | €583,943 | +€239,181 | +69.4% |
| Fixed assets | 21/28 | €317,948 | €485,330 | +€167,382 | +52.6% |
| Tangible fixed assets | 22/27 | €317,948 | €485,330 | +€167,382 | +52.6% |
| Land and buildings | 22 | €317,948 | €485,330 | +€167,382 | +52.6% |
| Current assets | 29/58 | €26,813 | €98,612 | +€71,799 | +268% |
| Cash at bank and in hand | 54/58 | €26,813 | €97,206 | +€70,393 | +263% |
| Deferred charges and accrued income | 490/1 | - | €1,406 | +€1,406 | |
| Total equity and liabilities | 10/49 | €344,762 | €583,943 | +€239,181 | +69.4% |
| Equity | 10/15 | €120,567 | €200,819 | +€80,252 | +66.6% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €119,567 | €199,819 | +€80,252 | +67.1% |
| Amounts payable | 17/49 | €224,195 | €383,124 | +€158,929 | +70.9% |
| Amounts payable after more than one year | 17 | €187,782 | €319,960 | +€132,178 | +70.4% |
| Financial debts | 170/4 | €187,782 | €319,960 | +€132,178 | +70.4% |
| Amounts payable within one year | 42/48 | €35,939 | €62,571 | +€26,632 | +74.1% |
| Current portion of amounts payable after more than one year | 42 | €10,502 | €18,907 | +€8,405 | +80.0% |
| Trade debts | 44 | - | €50 | +€50 | |
| Suppliers | 440/4 | - | €50 | +€50 | |
| Taxes, remuneration and social security | 45 | €22,912 | €40,867 | +€17,955 | +78.4% |
| Taxes | 450/3 | €22,912 | €40,867 | +€17,955 | +78.4% |
| Other amounts payable | 47/48 | €2,525 | €2,747 | +€222 | +8.8% |
| Accrued charges and deferred income | 492/3 | €475 | €594 | +€119 | +24.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,052 | €12,618 | +€10,567 | +515% |
| Other operating charges | 640/8 | €40,059 | €22,426 | -€17,633 | -44.0% |
| Gross operating margin | 9900 | €174,054 | €147,194 | -€26,860 | -15.4% |
| Operating profit (loss) | 9901 | €131,944 | €112,150 | -€19,794 | -15.0% |
| Financial income | 75/76B | €9 | - | -€9 | |
| Recurring financial income | 75 | €9 | - | -€9 | |
| Financial charges | 65/66B | €1,924 | €10,279 | +€8,355 | +434% |
| Recurring financial charges | 65 | €1,924 | €10,279 | +€8,355 | +434% |
| Profit (loss) for the period before taxes | 9903 | €130,029 | €101,871 | -€28,158 | -21.7% |
| Income taxes | 67/77 | €29,824 | €21,619 | -€8,205 | -27.5% |
| Profit (loss) for the period | 9904 | €100,205 | €80,252 | -€19,953 | -19.9% |
| Profit (loss) for the period to be appropriated | 9905 | €100,205 | €80,252 | -€19,953 | -19.9% |
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 14 October 2026 via checked.be.