Legacy Immo: 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.
Legacy Immo
Largest movements
- Cash +€32,635
up €32,635 (+463%), from €7,053 to €39,687
mainly Net result for the year (+€31,858) and Tax, wage and social debts (+€16,625)
- Receivables within one year +€13,163
up €13,163 (+62.0%), from €21,244 to €34,408
of which Trade receivables: +€9,842
- Tangible fixed assets +€3,871
up €3,871 (+241%), from €1,603 to €5,474
- Profit (loss) carried forward +€31,858
up €31,858 (+189%), from €16,895 to €48,753
- Tax, wage and social debts +€16,625
up €16,625 (+189%), from €8,783 to €25,408
of which Taxes: +€18,549
- Other debts +€2,227
new in 2025: €2,227
- Gross operating margin +€41,264
up €41,264 (+112%), from €36,799 to €78,062
- Staff costs +€18,815
up €18,815 (+138%), from €13,610 to €32,425
- Taxes +€5,438
up €5,438 (+109%), from €4,991 to €10,429
- Other operating charges +€1,597
up €1,597 (+182%), from €875 to €2,471
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 | €30,105 | €80,149 | +€50,044 | +166% |
| Fixed assets | 21/28 | €1,808 | €5,679 | +€3,871 | +214% |
| Tangible fixed assets | 22/27 | €1,603 | €5,474 | +€3,871 | +241% |
| Furniture and vehicles | 24 | €1,603 | €5,474 | +€3,871 | +241% |
| Financial fixed assets | 28 | €205 | €205 | = | 0.0% |
| Current assets | 29/58 | €28,297 | €74,470 | +€46,173 | +163% |
| Amounts receivable within one year | 40/41 | €21,244 | €34,408 | +€13,163 | +62.0% |
| Trade receivables | 40 | €8,133 | €17,974 | +€9,842 | +121% |
| Other amounts receivable | 41 | €13,112 | €16,433 | +€3,321 | +25.3% |
| Cash at bank and in hand | 54/58 | €7,053 | €39,687 | +€32,635 | +463% |
| Deferred charges and accrued income | 490/1 | - | €375 | +€375 | |
| Total equity and liabilities | 10/49 | €30,105 | €80,149 | +€50,044 | +166% |
| Equity | 10/15 | €19,695 | €51,553 | +€31,858 | +162% |
| Contributions | 10/11 | €2,800 | €2,800 | = | 0.0% |
| Profit (loss) carried forward | 14 | €16,895 | €48,753 | +€31,858 | +189% |
| Amounts payable | 17/49 | €10,410 | €28,595 | +€18,185 | +175% |
| Amounts payable within one year | 42/48 | €10,410 | €28,595 | +€18,185 | +175% |
| Trade debts | 44 | €1,627 | €961 | -€666 | -41.0% |
| Suppliers | 440/4 | €1,627 | €961 | -€666 | -41.0% |
| Taxes, remuneration and social security | 45 | €8,783 | €25,408 | +€16,625 | +189% |
| Taxes | 450/3 | €6,859 | €25,408 | +€18,549 | +270% |
| Remuneration and social security | 454/9 | €1,924 | - | -€1,924 | |
| Other amounts payable | 47/48 | - | €2,227 | +€2,227 | |
| Remuneration, social security and pensions | 62 | €13,610 | €32,425 | +€18,815 | +138% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €394 | €703 | +€309 | +78.6% |
| Other operating charges | 640/8 | €875 | €2,471 | +€1,597 | +182% |
| Gross operating margin | 9900 | €36,799 | €78,062 | +€41,264 | +112% |
| Operating profit (loss) | 9901 | €21,920 | €42,463 | +€20,542 | +93.7% |
| Financial income | 75/76B | €32 | €59 | +€27 | +85.9% |
| Recurring financial income | 75 | €32 | €59 | +€27 | +85.9% |
| Financial charges | 65/66B | €66 | €234 | +€168 | +256% |
| Recurring financial charges | 65 | €66 | €234 | +€168 | +256% |
| Profit (loss) for the period before taxes | 9903 | €21,886 | €42,287 | +€20,401 | +93.2% |
| Income taxes | 67/77 | €4,991 | €10,429 | +€5,438 | +109% |
| Profit (loss) for the period | 9904 | €16,895 | €31,858 | +€14,963 | +88.6% |
| Profit (loss) for the period to be appropriated | 9905 | €16,895 | €31,858 | +€14,963 | +88.6% |
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 18 October 2026 via checked.be.