LA BOISERIE: what changed
LA BOISERIE
Largest movements
- Cash -€24
down €24 (-13.9%), from €173 to €149
mainly Net result for the year (-€512)
- Profit (loss) carried forward -€512
down €512 (-2.6%), from -€19,413 to -€19,925
- Current portion of long-term debt +€488
up €488 (+49.1%), from €994 to €1,482
- Other operating charges +€39
up €39 (+8.0%), from €490 to €529
- Financial charges -€24
down €24 (-50.0%), from €48 to €24
- Purchases and services +€23
up €23 (+4.3%), from €536 to €559
- Gross operating margin -€1
down €1 (-2.4%), from €42 to €41
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 | €173 | €149 | -€24 | -13.9% |
| Current assets | 29/58 | €173 | €149 | -€24 | -13.9% |
| Cash at bank and in hand | 54/58 | €173 | €149 | -€24 | -13.9% |
| Total equity and liabilities | 10/49 | €173 | €149 | -€24 | -13.9% |
| Equity | 10/15 | -€821 | -€1,333 | -€512 | -62.4% |
| Contributions | 10/11 | €18,592 | €18,592 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€19,413 | -€19,925 | -€512 | -2.6% |
| Amounts payable | 17/49 | €994 | €1,482 | +€488 | +49.1% |
| Amounts payable within one year | 42/48 | €994 | €1,482 | +€488 | +49.1% |
| Current portion of amounts payable after more than one year | 42 | €994 | €1,482 | +€488 | +49.1% |
| Goods, raw materials, services and sundry goods | 60/61 | €536 | €559 | +€23 | +4.3% |
| Other operating charges | 640/8 | €490 | €529 | +€39 | +8.0% |
| Gross operating margin | 9900 | €42 | €41 | -€1 | -2.4% |
| Operating profit (loss) | 9901 | -€448 | -€488 | -€40 | -8.9% |
| Financial charges | 65/66B | €48 | €24 | -€24 | -50.0% |
| Recurring financial charges | 65 | €48 | €24 | -€24 | -50.0% |
| Profit (loss) for the period before taxes | 9903 | -€496 | -€512 | -€16 | -3.2% |
| Profit (loss) for the period | 9904 | -€496 | -€512 | -€16 | -3.2% |
| Profit (loss) for the period to be appropriated | 9905 | -€496 | -€512 | -€16 | -3.2% |
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 6 November 2026 via checked.be.