Laurent Dear, Avocat: what changed
Laurent Dear, Avocat
Largest movements
- Tangible fixed assets -€56,549
down €56,549 (-9.6%), from €591,670 to €535,121
of which Land and buildings: -€44,183
- Receivables within one year -€35,133
down €35,133 (-39.6%), from €88,765 to €53,632
of which Other amounts receivable: -€20,000
- Debts after one year -€58,730
down €58,730 (-13.8%), from €424,797 to €366,066
of which Financial debts: -€58,730
- Tax, wage and social debts -€23,225
down €23,225 (-59.2%), from €39,254 to €16,030
of which Taxes: -€22,545
- Other debts -€7,634
down €7,634 (-17.2%), from €44,429 to €36,795
- Gross operating margin -€70,010
down €70,010 (-48.1%), from €145,612 to €75,602
- Taxes -€17,109
down €17,109 (-92.9%), from €18,419 to €1,309
- Depreciation -€4,024
down €4,024 (-6.2%), from €64,535 to €60,511
- Financial charges -€3,406
down €3,406 (-17.5%), from €19,500 to €16,094
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 | €690,968 | €594,688 | -€96,280 | -13.9% |
| Fixed assets | 21/28 | €591,920 | €535,371 | -€56,549 | -9.6% |
| Tangible fixed assets | 22/27 | €591,670 | €535,121 | -€56,549 | -9.6% |
| Land and buildings | 22 | €548,241 | €504,058 | -€44,183 | -8.1% |
| Plant, machinery and equipment | 23 | €2,271 | €4,736 | +€2,465 | +109% |
| Furniture and vehicles | 24 | €41,158 | €26,327 | -€14,831 | -36.0% |
| Financial fixed assets | 28 | €250 | €250 | = | 0.0% |
| Current assets | 29/58 | €99,048 | €59,317 | -€39,731 | -40.1% |
| Amounts receivable within one year | 40/41 | €88,765 | €53,632 | -€35,133 | -39.6% |
| Trade receivables | 40 | €63,765 | €48,632 | -€15,133 | -23.7% |
| Other amounts receivable | 41 | €25,000 | €5,000 | -€20,000 | -80.0% |
| Cash at bank and in hand | 54/58 | €7,437 | €1,215 | -€6,222 | -83.7% |
| Deferred charges and accrued income | 490/1 | €2,846 | €4,470 | +€1,624 | +57.1% |
| Total equity and liabilities | 10/49 | €690,968 | €594,688 | -€96,280 | -13.9% |
| Equity | 10/15 | €96,122 | €89,954 | -€6,167 | -6.4% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €39,127 | €39,127 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €37,267 | €37,267 | = | 0.0% |
| Profit (loss) carried forward | 14 | €38,395 | €32,227 | -€6,167 | -16.1% |
| Amounts payable | 17/49 | €594,846 | €504,734 | -€90,112 | -15.1% |
| Amounts payable after more than one year | 17 | €424,797 | €366,066 | -€58,730 | -13.8% |
| Financial debts | 170/4 | €361,238 | €302,508 | -€58,730 | -16.3% |
| Other amounts payable | 178/9 | €63,558 | €63,558 | = | 0.0% |
| Amounts payable within one year | 42/48 | €170,050 | €138,668 | -€31,382 | -18.5% |
| Current portion of amounts payable after more than one year | 42 | €59,740 | €58,730 | -€1,010 | -1.7% |
| Financial debts | 43 | €5,833 | €1,667 | -€4,167 | -71.4% |
| Credit institutions | 430/8 | €5,833 | €1,667 | -€4,167 | -71.4% |
| Trade debts | 44 | €20,793 | €25,446 | +€4,653 | +22.4% |
| Suppliers | 440/4 | €20,793 | €25,446 | +€4,653 | +22.4% |
| Taxes, remuneration and social security | 45 | €39,254 | €16,030 | -€23,225 | -59.2% |
| Taxes | 450/3 | €38,574 | €16,030 | -€22,545 | -58.4% |
| Remuneration and social security | 454/9 | €680 | - | -€680 | |
| Other amounts payable | 47/48 | €44,429 | €36,795 | -€7,634 | -17.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €64,535 | €60,511 | -€4,024 | -6.2% |
| Other operating charges | 640/8 | €3,785 | €3,866 | +€81 | +2.1% |
| Gross operating margin | 9900 | €145,612 | €75,602 | -€70,010 | -48.1% |
| Operating profit (loss) | 9901 | €77,292 | €11,226 | -€66,067 | -85.5% |
| Financial income | 75/76B | - | €10 | +€10 | |
| Recurring financial income | 75 | - | €10 | +€10 | |
| Financial charges | 65/66B | €19,500 | €16,094 | -€3,406 | -17.5% |
| Recurring financial charges | 65 | €19,500 | €16,094 | -€3,406 | -17.5% |
| Profit (loss) for the period before taxes | 9903 | €57,793 | -€4,858 | -€62,651 | |
| Income taxes | 67/77 | €18,419 | €1,309 | -€17,109 | -92.9% |
| Profit (loss) for the period | 9904 | €39,374 | -€6,167 | -€45,541 | |
| Profit (loss) for the period to be appropriated | 9905 | €39,374 | -€6,167 | -€45,541 |
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 7 November 2026 via checked.be.