LUKA TOOLS: 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.
LUKA TOOLS
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€36,152
up €36,152 (+165%), from €21,913 to €58,066
- Debts after one year -€25,223
down €25,223 (-8.0%), from €315,179 to €289,956
- Financial income -€64,747
no longer reported in 2025 (was €64,747)
- Taxes -€5,463
no longer reported in 2025 (was €5,463)
- Other operating charges +€321
up €321 (+41.8%), from €767 to €1,088
- Financial charges -€59
down €59 (-0.8%), from €6,980 to €6,921
- Gross operating margin +€51
up €51 (+1.6%), from €3,097 to €3,148
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 | €858,293 | €858,295 | +€1 | 0.0% |
| Fixed assets | 21/28 | €854,082 | €854,082 | = | 0.0% |
| Tangible fixed assets | 22/27 | €385,000 | €385,000 | = | 0.0% |
| Land and buildings | 22 | €385,000 | €385,000 | = | 0.0% |
| Financial fixed assets | 28 | €469,082 | €469,082 | = | 0.0% |
| Current assets | 29/58 | €4,211 | €4,212 | +€1 | 0.0% |
| Amounts receivable within one year | 40/41 | €239 | €239 | = | 0.0% |
| Other amounts receivable | 41 | €239 | €239 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €3,160 | €3,973 | +€813 | +25.7% |
| Deferred charges and accrued income | 490/1 | €812 | - | -€812 | |
| Total equity and liabilities | 10/49 | €858,293 | €858,295 | +€1 | 0.0% |
| Equity | 10/15 | €493,400 | €488,539 | -€4,861 | -1.0% |
| Contributions | 10/11 | €150,000 | €150,000 | = | 0.0% |
| Reserves | 13 | €343,400 | €338,539 | -€4,861 | -1.4% |
| Distributable reserves | 133 | €343,400 | €338,539 | -€4,861 | -1.4% |
| Amounts payable | 17/49 | €364,894 | €369,756 | +€4,862 | +1.3% |
| Amounts payable after more than one year | 17 | €315,179 | €289,956 | -€25,223 | -8.0% |
| Financial debts | 170/4 | €315,179 | €289,956 | -€25,223 | -8.0% |
| Amounts payable within one year | 42/48 | €49,714 | €79,800 | +€30,086 | +60.5% |
| Current portion of amounts payable after more than one year | 42 | €19,467 | €19,944 | +€477 | +2.5% |
| Trade debts | 44 | €984 | €1,232 | +€247 | +25.1% |
| Suppliers | 440/4 | €984 | €1,232 | +€247 | +25.1% |
| Taxes, remuneration and social security | 45 | €7,349 | €558 | -€6,791 | -92.4% |
| Taxes | 450/3 | €7,349 | €558 | -€6,791 | -92.4% |
| Other amounts payable | 47/48 | €21,913 | €58,066 | +€36,152 | +165% |
| Other operating charges | 640/8 | €767 | €1,088 | +€321 | +41.8% |
| Gross operating margin | 9900 | €3,097 | €3,148 | +€51 | +1.6% |
| Operating profit (loss) | 9901 | €2,330 | €2,060 | -€270 | -11.6% |
| Financial income | 75/76B | €64,747 | - | -€64,747 | |
| Recurring financial income | 75 | €64,747 | - | -€64,747 | |
| Financial charges | 65/66B | €6,980 | €6,921 | -€59 | -0.8% |
| Recurring financial charges | 65 | €6,980 | €6,921 | -€59 | -0.8% |
| Profit (loss) for the period before taxes | 9903 | €60,096 | -€4,861 | -€64,957 | |
| Income taxes | 67/77 | €5,463 | - | -€5,463 | |
| Profit (loss) for the period | 9904 | €54,633 | -€4,861 | -€59,494 | |
| Profit (loss) for the period to be appropriated | 9905 | €54,633 | -€4,861 | -€59,494 |
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 13 October 2026 via checked.be.