LogiMade: 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.
LogiMade
Largest movements
- Cash +€13,924
up €13,924 (+144%), from €9,671 to €23,596
mainly Net result for the year (+€41,862) and Other debts (+€13,547)
- Receivables within one year -€3,408
down €3,408 (-9.4%), from €36,201 to €32,794
of which Other amounts receivable: -€23,883
- Tangible fixed assets +€1,249
up €1,249 (+30.3%), from €4,124 to €5,373
of which Plant, machinery and equipment: +€1,916
- Other debts +€13,547
new in 2025: €13,547
- Tax, wage and social debts +€12,748
up €12,748 (+101%), from €12,681 to €25,429
- Debts after one year -€8,801
down €8,801 (-85.5%), from €10,289 to €1,488
- Profit (loss) carried forward -€6,919
down €6,919 (-11.3%), from €61,323 to €54,404
- Gross operating margin +€25,181
up €25,181 (+69.1%), from €36,447 to €61,628
- Taxes +€5,930
up €5,930 (+53.0%), from €11,179 to €17,109
- Financial income -€1,966
no longer reported in 2025 (was €1,966)
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 | €99,997 | €111,763 | +€11,766 | +11.8% |
| Fixed assets | 21/28 | €54,124 | €55,373 | +€1,249 | +2.3% |
| Tangible fixed assets | 22/27 | €4,124 | €5,373 | +€1,249 | +30.3% |
| Plant, machinery and equipment | 23 | €1,339 | €3,255 | +€1,916 | +143% |
| Furniture and vehicles | 24 | €1,438 | €958 | -€479 | -33.3% |
| Other tangible fixed assets | 26 | €1,348 | €1,160 | -€187 | -13.9% |
| Financial fixed assets | 28 | €50,000 | €50,000 | = | 0.0% |
| Current assets | 29/58 | €45,873 | €56,389 | +€10,517 | +22.9% |
| Amounts receivable within one year | 40/41 | €36,201 | €32,794 | -€3,408 | -9.4% |
| Trade receivables | 40 | €12,319 | €32,794 | +€20,475 | +166% |
| Other amounts receivable | 41 | €23,883 | - | -€23,883 | |
| Cash at bank and in hand | 54/58 | €9,671 | €23,596 | +€13,924 | +144% |
| Total equity and liabilities | 10/49 | €99,997 | €111,763 | +€11,766 | +11.8% |
| Equity | 10/15 | €66,323 | €59,404 | -€6,919 | -10.4% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €61,323 | €54,404 | -€6,919 | -11.3% |
| Amounts payable | 17/49 | €33,674 | €52,358 | +€18,685 | +55.5% |
| Amounts payable after more than one year | 17 | €10,289 | €1,488 | -€8,801 | -85.5% |
| Financial debts | 170/4 | €10,289 | €1,488 | -€8,801 | -85.5% |
| Amounts payable within one year | 42/48 | €23,384 | €50,871 | +€27,486 | +118% |
| Current portion of amounts payable after more than one year | 42 | €8,595 | €8,801 | +€207 | +2.4% |
| Trade debts | 44 | €2,109 | €3,093 | +€984 | +46.7% |
| Suppliers | 440/4 | €2,109 | €3,093 | +€984 | +46.7% |
| Taxes, remuneration and social security | 45 | €12,681 | €25,429 | +€12,748 | +101% |
| Taxes | 450/3 | €12,681 | €25,429 | +€12,748 | +101% |
| Other amounts payable | 47/48 | - | €13,547 | +€13,547 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,353 | €1,720 | +€367 | +27.1% |
| Other operating charges | 640/8 | €387 | €400 | +€12 | +3.2% |
| Gross operating margin | 9900 | €36,447 | €61,628 | +€25,181 | +69.1% |
| Operating profit (loss) | 9901 | €34,707 | €59,508 | +€24,801 | +71.5% |
| Financial income | 75/76B | €1,966 | - | -€1,966 | |
| Recurring financial income | 75 | €1,966 | - | -€1,966 | |
| Financial charges | 65/66B | €801 | €538 | -€263 | -32.8% |
| Recurring financial charges | 65 | €801 | €538 | -€263 | -32.8% |
| Profit (loss) for the period before taxes | 9903 | €35,873 | €58,971 | +€23,098 | +64.4% |
| Income taxes | 67/77 | €11,179 | €17,109 | +€5,930 | +53.0% |
| Profit (loss) for the period | 9904 | €24,693 | €41,862 | +€17,168 | +69.5% |
| Profit (loss) for the period to be appropriated | 9905 | €24,693 | €41,862 | +€17,168 | +69.5% |
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 20 October 2026 via checked.be.