Loxodon: what changed
Two fiscal 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.
Loxodon
Largest movements
- Cash -€149,089
down €149,089 (-61.5%), from €242,262 to €93,173
mainly Contributions, distributions and other (-€279,702) and Current investments (-€9,500)
- Tangible fixed assets -€29,962
down €29,962 (-24.1%), from €124,198 to €94,235
of which Furniture and vehicles: -€29,962
- Current investments +€9,500
up €9,500 (+61.3%), from €15,500 to €25,000
- Profit (loss) carried forward -€167,595
down €167,595 (-56.0%), from €299,442 to €131,847
- Gross operating margin -€46,880
down €46,880 (-21.0%), from €223,607 to €176,727
- Taxes -€10,213
down €10,213 (-22.3%), from €45,851 to €35,638
- Depreciation +€4,938
up €4,938 (+19.7%), from €25,024 to €29,962
- Financial income +€2,752
up €2,752 (+1334.8%), from €206 to €2,958
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.
Cash bridge derived
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 | €384,947 | €219,328 | -€165,619 | -43.0% |
| Fixed assets | 21/28 | €124,198 | €94,235 | -€29,962 | -24.1% |
| Tangible fixed assets | 22/27 | €124,198 | €94,235 | -€29,962 | -24.1% |
| Plant, machinery and equipment | 23 | €0 | €0 | = | |
| Furniture and vehicles | 24 | €124,198 | €94,235 | -€29,962 | -24.1% |
| Current assets | 29/58 | €260,749 | €125,093 | -€135,656 | -52.0% |
| Amounts receivable within one year | 40/41 | €872 | €4,708 | +€3,836 | +439.8% |
| Other amounts receivable | 41 | €872 | €4,708 | +€3,836 | +439.8% |
| Current investments | 50/53 | €15,500 | €25,000 | +€9,500 | +61.3% |
| Cash at bank and in hand | 54/58 | €242,262 | €93,173 | -€149,089 | -61.5% |
| Deferred charges and accrued income | 490/1 | €2,115 | €2,213 | +€98 | +4.6% |
| Total equity and liabilities | 10/49 | €384,947 | €219,328 | -€165,619 | -43.0% |
| Equity | 10/15 | €358,487 | €190,892 | -€167,595 | -46.8% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €40,445 | €40,445 | = | 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 | €38,585 | €38,585 | = | 0.0% |
| Profit (loss) carried forward | 14 | €299,442 | €131,847 | -€167,595 | -56.0% |
| Amounts payable | 17/49 | €26,460 | €28,436 | +€1,976 | +7.5% |
| Amounts payable within one year | 42/48 | €26,460 | €27,594 | +€1,134 | +4.3% |
| Trade debts | 44 | €4,228 | €2,352 | -€1,876 | -44.4% |
| Suppliers | 440/4 | €4,228 | €2,352 | -€1,876 | -44.4% |
| Taxes, remuneration and social security | 45 | €20,708 | €23,655 | +€2,947 | +14.2% |
| Taxes | 450/3 | €20,708 | €19,922 | -€786 | -3.8% |
| Remuneration and social security | 454/9 | - | €3,733 | +€3,733 | |
| Other amounts payable | 47/48 | €1,524 | €1,587 | +€63 | +4.1% |
| Accrued charges and deferred income | 492/3 | - | €842 | +€842 | |
| Non-recurring operating income | 76A | €28,499 | - | -€28,499 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €25,024 | €29,962 | +€4,938 | +19.7% |
| Other operating charges | 640/8 | €1,251 | €1,363 | +€112 | +8.9% |
| Gross operating margin | 9900 | €223,607 | €176,727 | -€46,880 | -21.0% |
| Operating profit (loss) | 9901 | €197,331 | €145,402 | -€51,929 | -26.3% |
| Financial income | 75/76B | €206 | €2,958 | +€2,752 | +1334.8% |
| Recurring financial income | 75 | €206 | €2,958 | +€2,752 | +1334.8% |
| Financial charges | 65/66B | €391 | €616 | +€225 | +57.5% |
| Recurring financial charges | 65 | €391 | €616 | +€225 | +57.5% |
| Profit (loss) for the period before taxes | 9903 | €197,147 | €147,745 | -€49,402 | -25.1% |
| Income taxes | 67/77 | €45,851 | €35,638 | -€10,213 | -22.3% |
| Profit (loss) for the period | 9904 | €151,296 | €112,107 | -€39,189 | -25.9% |
| Profit (loss) for the period to be appropriated | 9905 | €151,296 | €112,107 | -€39,189 | -25.9% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 3 October 2026 via checked.be.