LINSCO: 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.
LINSCO
Largest movements
- Receivables within one year +€46,349
up €46,349 (+466%), from €9,948 to €56,296
- Reserves +€29,570
up €29,570 (+115%), from €25,636 to €55,206
- Tax, wage and social debts +€26,293
up €26,293 (+68.2%), from €38,539 to €64,832
- Other debts -€8,080
down €8,080 (-9.3%), from €86,444 to €78,364
- Gross operating margin +€5,643
up €5,643 (+7.8%), from €72,077 to €77,721
- Taxes +€996
up €996 (+15.5%), from €6,409 to €7,405
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 | €159,966 | €206,298 | +€46,332 | +29.0% |
| Fixed assets | 21/28 | €150,000 | €150,000 | = | 0.0% |
| Financial fixed assets | 28 | €150,000 | €150,000 | = | 0.0% |
| Current assets | 29/58 | €9,966 | €56,298 | +€46,332 | +465% |
| Amounts receivable within one year | 40/41 | €9,948 | €56,296 | +€46,349 | +466% |
| Other amounts receivable | 41 | €9,948 | €56,296 | +€46,349 | +466% |
| Cash at bank and in hand | 54/58 | €18 | €1 | -€17 | -92.9% |
| Total equity and liabilities | 10/49 | €159,966 | €206,298 | +€46,332 | +29.0% |
| Equity | 10/15 | €28,136 | €57,706 | +€29,570 | +105% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Reserves | 13 | €25,636 | €55,206 | +€29,570 | +115% |
| Distributable reserves | 133 | €25,636 | €55,206 | +€29,570 | +115% |
| Amounts payable | 17/49 | €131,830 | €148,592 | +€16,762 | +12.7% |
| Amounts payable within one year | 42/48 | €131,830 | €148,592 | +€16,762 | +12.7% |
| Trade debts | 44 | €6,847 | €5,396 | -€1,451 | -21.2% |
| Suppliers | 440/4 | €6,847 | €5,396 | -€1,451 | -21.2% |
| Taxes, remuneration and social security | 45 | €38,539 | €64,832 | +€26,293 | +68.2% |
| Taxes | 450/3 | €38,539 | €64,832 | +€26,293 | +68.2% |
| Other amounts payable | 47/48 | €86,444 | €78,364 | -€8,080 | -9.3% |
| Other operating charges | 640/8 | €867 | €594 | -€272 | -31.4% |
| Gross operating margin | 9900 | €72,077 | €77,721 | +€5,643 | +7.8% |
| Operating profit (loss) | 9901 | €71,211 | €77,126 | +€5,916 | +8.3% |
| Financial charges | 65/66B | €166 | €151 | -€14 | -8.7% |
| Recurring financial charges | 65 | €166 | €151 | -€14 | -8.7% |
| Profit (loss) for the period before taxes | 9903 | €71,045 | €76,975 | +€5,930 | +8.3% |
| Income taxes | 67/77 | €6,409 | €7,405 | +€996 | +15.5% |
| Profit (loss) for the period | 9904 | €64,636 | €69,570 | +€4,934 | +7.6% |
| Profit (loss) for the period to be appropriated | 9905 | €64,636 | €69,570 | +€4,934 | +7.6% |
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 22 October 2026 via checked.be.