Lys Company: what changed
Lys Company
Largest movements
- Current investments +€215,000
new in 2025: €215,000
- Financial fixed assets -€140,140
down €140,140 (-4.3%), from €3.3m to €3.1m
- Deferred charges and accrued income -€133,275
down €133,275 (-84.1%), from €158,488 to €25,213
- Receivables within one year +€90,801
up €90,801 (+483%), from €18,788 to €109,589
- Cash -€40,341
down €40,341 (-94.4%), from €42,726 to €2,385
mainly Current investments (-€215,000) and Receivables within one year (-€90,801)
No liability line moved by more than 1% of the balance sheet total.
- Gross operating margin +€20,739
up €20,739 (+50.1%), from -€41,405 to -€20,666
- Financial income -€11,300
down €11,300 (-10.6%), from €106,203 to €94,903
- Financial charges -€2,683
down €2,683 (-3.5%), from €76,781 to €74,098
- Depreciation -€509
down €509 (-60.7%), from €839 to €330
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €3,477,495 | €3,470,966 | -€6,529 | -0.2% |
| Fixed assets | 21/28 | €3,257,493 | €3,118,779 | -€138,714 | -4.3% |
| Tangible fixed assets | 22/27 | €0 | €1,426 | +€1,426 | |
| Plant, machinery and equipment | 23 | - | €1,426 | +€1,426 | |
| Furniture and vehicles | 24 | €0 | - | = | |
| Financial fixed assets | 28 | €3,257,493 | €3,117,354 | -€140,140 | -4.3% |
| Current assets | 29/58 | €220,002 | €352,186 | +€132,185 | +60.1% |
| Amounts receivable within one year | 40/41 | €18,788 | €109,589 | +€90,801 | +483% |
| Other amounts receivable | 41 | €18,788 | €109,589 | +€90,801 | +483% |
| Current investments | 50/53 | - | €215,000 | +€215,000 | |
| Cash at bank and in hand | 54/58 | €42,726 | €2,385 | -€40,341 | -94.4% |
| Deferred charges and accrued income | 490/1 | €158,488 | €25,213 | -€133,275 | -84.1% |
| Total equity and liabilities | 10/49 | €3,477,495 | €3,470,966 | -€6,529 | -0.2% |
| Equity | 10/15 | €1,333,235 | €1,330,873 | -€2,362 | -0.2% |
| Contributions | 10/11 | €1,200,000 | €1,200,000 | = | 0.0% |
| Reserves | 13 | €133,235 | €130,873 | -€2,362 | -1.8% |
| Distributable reserves | 133 | €133,235 | €130,873 | -€2,362 | -1.8% |
| Amounts payable | 17/49 | €2,144,260 | €2,140,093 | -€4,167 | -0.2% |
| Amounts payable after more than one year | 17 | €1,300,000 | €1,300,000 | = | 0.0% |
| Financial debts | 170/4 | €1,300,000 | €1,300,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €781,399 | €783,885 | +€2,486 | +0.3% |
| Trade debts | 44 | €312 | €85 | -€227 | -72.7% |
| Suppliers | 440/4 | €312 | €85 | -€227 | -72.7% |
| Taxes, remuneration and social security | 45 | €0 | - | = | |
| Taxes | 450/3 | €0 | - | = | |
| Other amounts payable | 47/48 | €781,087 | €783,799 | +€2,713 | +0.3% |
| Accrued charges and deferred income | 492/3 | €62,861 | €56,208 | -€6,652 | -10.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €839 | €330 | -€509 | -60.7% |
| Other operating charges | 640/8 | €1,629 | €1,774 | +€144 | +8.9% |
| Gross operating margin | 9900 | -€41,405 | -€20,666 | +€20,739 | +50.1% |
| Operating profit (loss) | 9901 | -€43,873 | -€22,770 | +€21,104 | +48.1% |
| Financial income | 75/76B | €106,203 | €94,903 | -€11,300 | -10.6% |
| Recurring financial income | 75 | €106,203 | €94,903 | -€11,300 | -10.6% |
| Financial charges | 65/66B | €76,781 | €74,098 | -€2,683 | -3.5% |
| Recurring financial charges | 65 | €76,781 | €74,098 | -€2,683 | -3.5% |
| Profit (loss) for the period before taxes | 9903 | -€14,452 | -€1,965 | +€12,487 | +86.4% |
| Income taxes | 67/77 | €53 | €398 | +€345 | +655% |
| Profit (loss) for the period | 9904 | -€14,504 | -€2,362 | +€12,142 | +83.7% |
| Profit (loss) for the period to be appropriated | 9905 | -€14,504 | -€2,362 | +€12,142 | +83.7% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 4 November 2026 via checked.be.