Lauren Daniels: what changed
Lauren Daniels
Largest movements
- Cash +€88,751
up €88,751 (+88.5%), from €100,240 to €188,990
mainly Net result for the year (+€83,227) and Tax, wage and social debts (+€7,833)
- Receivables after one year +€3,172
up €3,172 (+9.0%), from €35,400 to €38,572
- Reserves +€83,227
up €83,227 (+72.1%), from €115,366 to €198,593
- Tax, wage and social debts +€7,833
up €7,833 (+37.5%), from €20,896 to €28,729
- Gross operating margin +€25,957
up €25,957 (+32.4%), from €80,217 to €106,174
- Taxes +€5,504
up €5,504 (+33.5%), from €16,409 to €21,913
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 | €140,304 | €231,693 | +€91,389 | +65.1% |
| Fixed assets | 21/28 | €3,660 | €4,130 | +€470 | +12.8% |
| Tangible fixed assets | 22/27 | €3,660 | €4,130 | +€470 | +12.8% |
| Furniture and vehicles | 24 | €3,660 | €4,130 | +€470 | +12.8% |
| Current assets | 29/58 | €136,644 | €227,563 | +€90,919 | +66.5% |
| Amounts receivable after more than one year | 29 | €35,400 | €38,572 | +€3,172 | +9.0% |
| Other amounts receivable | 291 | €35,400 | €38,572 | +€3,172 | +9.0% |
| Amounts receivable within one year | 40/41 | €1,004 | - | -€1,004 | |
| Other amounts receivable | 41 | €1,004 | - | -€1,004 | |
| Cash at bank and in hand | 54/58 | €100,240 | €188,990 | +€88,751 | +88.5% |
| Total equity and liabilities | 10/49 | €140,304 | €231,693 | +€91,389 | +65.1% |
| Equity | 10/15 | €118,366 | €201,593 | +€83,227 | +70.3% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Reserves | 13 | €115,366 | €198,593 | +€83,227 | +72.1% |
| Distributable reserves | 133 | €115,366 | €198,593 | +€83,227 | +72.1% |
| Amounts payable | 17/49 | €21,939 | €30,100 | +€8,161 | +37.2% |
| Amounts payable within one year | 42/48 | €21,939 | €30,100 | +€8,161 | +37.2% |
| Trade debts | 44 | €1,043 | €1,371 | +€328 | +31.5% |
| Suppliers | 440/4 | €1,043 | €1,371 | +€328 | +31.5% |
| Taxes, remuneration and social security | 45 | €20,896 | €28,729 | +€7,833 | +37.5% |
| Taxes | 450/3 | €20,896 | €28,729 | +€7,833 | +37.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €453 | €1,380 | +€927 | +204% |
| Other operating charges | 640/8 | €266 | €270 | +€5 | +1.9% |
| Gross operating margin | 9900 | €80,217 | €106,174 | +€25,957 | +32.4% |
| Operating profit (loss) | 9901 | €79,498 | €104,523 | +€25,025 | +31.5% |
| Financial income | 75/76B | €968 | €885 | -€83 | -8.6% |
| Recurring financial income | 75 | €968 | €885 | -€83 | -8.6% |
| Financial charges | 65/66B | €39 | €268 | +€229 | +586% |
| Recurring financial charges | 65 | €39 | €268 | +€229 | +586% |
| Profit (loss) for the period before taxes | 9903 | €80,427 | €105,140 | +€24,713 | +30.7% |
| Income taxes | 67/77 | €16,409 | €21,913 | +€5,504 | +33.5% |
| Profit (loss) for the period | 9904 | €64,018 | €83,227 | +€19,209 | +30.0% |
| Profit (loss) for the period to be appropriated | 9905 | €64,018 | €83,227 | +€19,209 | +30.0% |
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.