Loxton: 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.
Loxton
Largest movements
- Cash +€29,336
up €29,336 (+79.6%), from €36,868 to €66,204
mainly Other debts (+€54,270) and Net result for the year (+€44,492)
- Other debts +€54,270
new in 2025: €54,270
- Profit (loss) carried forward -€37,931
no longer reported in 2025 (was €37,931)
- Tax, wage and social debts +€13,572
up €13,572 (+78.9%), from €17,204 to €30,776
- Gross operating margin +€8,788
up €8,788 (+18.3%), from €48,048 to €56,836
- Taxes +€2,777
up €2,777 (+27.6%), from €10,050 to €12,827
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 | €55,235 | €85,146 | +€29,911 | +54.2% |
| Current assets | 29/58 | €55,235 | €85,146 | +€29,911 | +54.2% |
| Amounts receivable within one year | 40/41 | €18,367 | €18,942 | +€575 | +3.1% |
| Trade receivables | 40 | €13,552 | €18,942 | +€5,390 | +39.8% |
| Other amounts receivable | 41 | €4,815 | - | -€4,815 | |
| Cash at bank and in hand | 54/58 | €36,868 | €66,204 | +€29,336 | +79.6% |
| Total equity and liabilities | 10/49 | €55,235 | €85,146 | +€29,911 | +54.2% |
| Equity | 10/15 | €38,031 | €100 | -€37,931 | -99.7% |
| Contributions | 10/11 | €100 | €100 | = | 0.0% |
| Profit (loss) carried forward | 14 | €37,931 | - | -€37,931 | |
| Amounts payable | 17/49 | €17,204 | €85,046 | +€67,842 | +394.3% |
| Amounts payable within one year | 42/48 | €17,204 | €85,046 | +€67,842 | +394.3% |
| Taxes, remuneration and social security | 45 | €17,204 | €30,776 | +€13,572 | +78.9% |
| Taxes | 450/3 | €17,204 | €30,776 | +€13,572 | +78.9% |
| Other amounts payable | 47/48 | - | €54,270 | +€54,270 | |
| Gross operating margin | 9900 | €48,048 | €56,836 | +€8,788 | +18.3% |
| Operating profit (loss) | 9901 | €48,048 | €56,836 | +€8,788 | +18.3% |
| Financial income | 75/76B | €84 | €606 | +€522 | +621.4% |
| Recurring financial income | 75 | €84 | €606 | +€522 | +621.4% |
| Financial charges | 65/66B | €151 | €123 | -€28 | -18.5% |
| Recurring financial charges | 65 | €151 | €123 | -€28 | -18.5% |
| Profit (loss) for the period before taxes | 9903 | €47,981 | €57,319 | +€9,338 | +19.5% |
| Income taxes | 67/77 | €10,050 | €12,827 | +€2,777 | +27.6% |
| Profit (loss) for the period | 9904 | €37,931 | €44,492 | +€6,561 | +17.3% |
| Profit (loss) for the period to be appropriated | 9905 | €37,931 | €44,492 | +€6,561 | +17.3% |
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 6 October 2026 via checked.be.