LOXODROOM: 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.
LOXODROOM
Largest movements
- Current investments +€4,275
up €4,275 (+9.3%), from €46,026 to €50,301
- Profit (loss) carried forward +€4,054
up €4,054 (+56.5%), from €7,177 to €11,231
- Other debts -€592
down €592 (-48.3%), from €1,224 to €632
- Gross operating margin +€3,230
up €3,230 (+242%), from €1,333 to €4,563
- Financial income -€674
down €674 (-32.4%), from €2,079 to €1,405
- Depreciation -€114
down €114 (-64.9%), from €176 to €62
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 | €49,992 | €53,808 | +€3,816 | +7.6% |
| Formation expenses | 20 | €0 | €0 | = | |
| Fixed assets | 21/28 | €112 | €50 | -€62 | -55.3% |
| Intangible fixed assets | 21 | €0 | €0 | = | |
| Tangible fixed assets | 22/27 | €62 | €0 | -€62 | -100% |
| Furniture and vehicles | 24 | €62 | €0 | -€62 | -100% |
| Financial fixed assets | 28 | €50 | €50 | = | 0.0% |
| Current assets | 29/58 | €49,880 | €53,758 | +€3,878 | +7.8% |
| Amounts receivable within one year | 40/41 | €775 | €767 | -€8 | -1.0% |
| Trade receivables | 40 | €759 | €751 | -€8 | -1.1% |
| Other amounts receivable | 41 | €16 | €16 | = | 0.0% |
| Current investments | 50/53 | €46,026 | €50,301 | +€4,275 | +9.3% |
| Cash at bank and in hand | 54/58 | €2,476 | €2,225 | -€251 | -10.2% |
| Deferred charges and accrued income | 490/1 | €603 | €465 | -€138 | -22.9% |
| Total equity and liabilities | 10/49 | €49,992 | €53,808 | +€3,816 | +7.6% |
| Equity | 10/15 | €47,177 | €51,231 | +€4,054 | +8.6% |
| Contributions | 10/11 | €40,000 | €40,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €7,177 | €11,231 | +€4,054 | +56.5% |
| Amounts payable | 17/49 | €2,815 | €2,577 | -€238 | -8.5% |
| Amounts payable within one year | 42/48 | €2,815 | €2,577 | -€238 | -8.5% |
| Trade debts | 44 | €66 | €550 | +€484 | +736% |
| Suppliers | 440/4 | €66 | €550 | +€484 | +736% |
| Taxes, remuneration and social security | 45 | €1,526 | €1,395 | -€131 | -8.6% |
| Taxes | 450/3 | €1,526 | €1,395 | -€131 | -8.6% |
| Other amounts payable | 47/48 | €1,224 | €632 | -€592 | -48.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €176 | €62 | -€114 | -64.9% |
| Other operating charges | 640/8 | €505 | €520 | +€14 | +2.8% |
| Gross operating margin | 9900 | €1,333 | €4,563 | +€3,230 | +242% |
| Operating profit (loss) | 9901 | €651 | €3,982 | +€3,330 | +512% |
| Financial income | 75/76B | €2,079 | €1,405 | -€674 | -32.4% |
| Recurring financial income | 75 | €2,079 | €1,405 | -€674 | -32.4% |
| Financial charges | 65/66B | €153 | €153 | = | 0.0% |
| Recurring financial charges | 65 | €153 | €153 | = | 0.0% |
| Profit (loss) for the period before taxes | 9903 | €2,577 | €5,234 | +€2,656 | +103% |
| Income taxes | 67/77 | €1,154 | €1,179 | +€26 | +2.2% |
| Profit (loss) for the period | 9904 | €1,424 | €4,054 | +€2,631 | +185% |
| Profit (loss) for the period to be appropriated | 9905 | €1,424 | €4,054 | +€2,631 | +185% |
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 24 October 2026 via checked.be.