Le Jackpot FLR: what changed
Le Jackpot FLR
Largest movements
- Cash -€19,177
down €19,177 (-60.8%), from €31,528 to €12,351
mainly Tax, wage and social debts (-€14,566) and Receivables within one year (-€14,249)
- Receivables within one year +€14,249
up €14,249 (+2,170%), from €657 to €14,905
of which Other amounts receivable: +€14,002
- Tax, wage and social debts -€14,566
down €14,566 (-82.0%), from €17,771 to €3,205
of which Remuneration and social security: -€16,960
- Profit (loss) carried forward +€9,224
up €9,224 (+37.3%), from -€24,704 to -€15,480
- Accrued charges and deferred income -€3,600
no longer reported in 2025 (was €3,600)
- Trade debts +€3,013
up €3,013 (+6.8%), from €44,021 to €47,034
- Other debts +€1,444
up €1,444 (+40.6%), from €3,556 to €5,000
- Staff costs -€36,904
down €36,904 (-77.7%), from €47,489 to €10,584
- Purchases and services -€9,558
down €9,558 (-8.1%), from €118,150 to €108,592
- Turnover -€6,094
down €6,094 (-4.5%), from €136,471 to €130,377
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 | €71,293 | €66,808 | -€4,485 | -6.3% |
| Fixed assets | 21/28 | €39,108 | €39,552 | +€444 | +1.1% |
| Tangible fixed assets | 22/27 | €39,108 | €39,552 | +€444 | +1.1% |
| Plant, machinery and equipment | 23 | €2,479 | €6,175 | +€3,696 | +149% |
| Furniture and vehicles | 24 | €22,898 | €22,065 | -€833 | -3.6% |
| Other tangible fixed assets | 26 | €13,731 | €11,312 | -€2,419 | -17.6% |
| Current assets | 29/58 | €32,185 | €27,257 | -€4,928 | -15.3% |
| Amounts receivable within one year | 40/41 | €657 | €14,905 | +€14,249 | +2,170% |
| Trade receivables | 40 | €527 | €774 | +€247 | +46.8% |
| Other amounts receivable | 41 | €129 | €14,131 | +€14,002 | +10,815% |
| Cash at bank and in hand | 54/58 | €31,528 | €12,351 | -€19,177 | -60.8% |
| Total equity and liabilities | 10/49 | €71,293 | €66,808 | -€4,485 | -6.3% |
| Equity | 10/15 | -€15,804 | -€6,580 | +€9,224 | +58.4% |
| Contributions | 10/11 | €8,900 | €8,900 | = | 0.0% |
| Capital | 10 | €8,900 | €8,900 | = | 0.0% |
| Issued capital | 100 | €8,900 | €8,900 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€24,704 | -€15,480 | +€9,224 | +37.3% |
| Amounts payable | 17/49 | €87,097 | €73,388 | -€13,709 | -15.7% |
| Amounts payable after more than one year | 17 | €18,150 | €18,150 | = | 0.0% |
| Other amounts payable | 178/9 | €18,150 | €18,150 | = | 0.0% |
| Amounts payable within one year | 42/48 | €65,347 | €55,238 | -€10,109 | -15.5% |
| Trade debts | 44 | €44,021 | €47,034 | +€3,013 | +6.8% |
| Suppliers | 440/4 | €44,021 | €47,034 | +€3,013 | +6.8% |
| Taxes, remuneration and social security | 45 | €17,771 | €3,205 | -€14,566 | -82.0% |
| Taxes | 450/3 | €811 | €3,205 | +€2,394 | +295% |
| Remuneration and social security | 454/9 | €16,960 | - | -€16,960 | |
| Other amounts payable | 47/48 | €3,556 | €5,000 | +€1,444 | +40.6% |
| Accrued charges and deferred income | 492/3 | €3,600 | - | -€3,600 | |
| Turnover | 70 | €136,471 | €130,377 | -€6,094 | -4.5% |
| Goods, raw materials, services and sundry goods | 60/61 | €118,150 | €108,592 | -€9,558 | -8.1% |
| Remuneration, social security and pensions | 62 | €47,489 | €10,584 | -€36,904 | -77.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €6,141 | €5,803 | -€338 | -5.5% |
| Other operating charges | 640/8 | €3,692 | €4,082 | +€390 | +10.6% |
| Non-recurring operating charges | 66A | €1,256 | €907 | -€349 | -27.8% |
| Gross operating margin | 9900 | €31,169 | €30,904 | -€265 | -0.8% |
| Operating profit (loss) | 9901 | -€27,409 | €9,527 | +€36,936 | |
| Financial income | 75/76B | €8 | €1 | -€7 | -83.8% |
| Recurring financial income | 75 | €8 | €1 | -€7 | -83.8% |
| Financial charges | 65/66B | €282 | €305 | +€23 | +8.0% |
| Recurring financial charges | 65 | €282 | €305 | +€23 | +8.0% |
| Profit (loss) for the period before taxes | 9903 | -€27,683 | €9,224 | +€36,907 | |
| Income taxes | 67/77 | €400 | - | -€400 | |
| Profit (loss) for the period | 9904 | -€28,083 | €9,224 | +€37,307 | |
| Profit (loss) for the period to be appropriated | 9905 | -€28,083 | €9,224 | +€37,307 |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.