MAXIME BOULVAIN: 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.
MAXIME BOULVAIN
Largest movements
No asset line moved by more than 1% of the balance sheet total.
No liability line moved by more than 1% of the balance sheet total.
- Gross operating margin +€10,437
up €10,437 (+24.1%), from €43,382 to €53,819
- Financial charges +€3,310
up €3,310 (+1,120%), from €296 to €3,605
of which Non-recurring financial charges: +€3,304
- Taxes +€1,630
up €1,630 (+172%), from €950 to €2,581
- Staff costs +€1,318
up €1,318 (+3.4%), from €39,131 to €40,449
- Other operating charges -€857
down €857 (-30.4%), from €2,819 to €1,963
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 | €1,487,029 | €1,493,862 | +€6,833 | +0.5% |
| Fixed assets | 21/28 | €10,053 | €12,029 | +€1,976 | +19.7% |
| Tangible fixed assets | 22/27 | €10,053 | €12,029 | +€1,976 | +19.7% |
| Plant, machinery and equipment | 23 | - | €1,880 | +€1,880 | |
| Furniture and vehicles | 24 | €7,927 | €8,835 | +€908 | +11.5% |
| Other tangible fixed assets | 26 | €2,126 | €1,314 | -€812 | -38.2% |
| Current assets | 29/58 | €1,476,976 | €1,481,833 | +€4,857 | +0.3% |
| Amounts receivable within one year | 40/41 | €37,862 | €44,941 | +€7,079 | +18.7% |
| Trade receivables | 40 | €6,428 | €7,710 | +€1,281 | +19.9% |
| Other amounts receivable | 41 | €31,433 | €37,231 | +€5,798 | +18.4% |
| Current investments | 50/53 | €1,404,725 | €1,404,725 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €31,747 | €29,871 | -€1,876 | -5.9% |
| Deferred charges and accrued income | 490/1 | €2,642 | €2,296 | -€346 | -13.1% |
| Total equity and liabilities | 10/49 | €1,487,029 | €1,493,862 | +€6,833 | +0.5% |
| Equity | 10/15 | €1,473,946 | €1,478,039 | +€4,093 | +0.3% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €1,461,707 | €1,465,800 | +€4,093 | +0.3% |
| 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 | €1,459,847 | €1,463,940 | +€4,093 | +0.3% |
| Profit (loss) carried forward | 14 | -€161 | -€161 | = | 0.0% |
| Amounts payable | 17/49 | €13,083 | €15,823 | +€2,741 | +20.9% |
| Amounts payable within one year | 42/48 | €13,083 | €15,823 | +€2,741 | +20.9% |
| Trade debts | 44 | €6,038 | €1,746 | -€4,292 | -71.1% |
| Suppliers | 440/4 | €6,038 | €1,746 | -€4,292 | -71.1% |
| Taxes, remuneration and social security | 45 | €7,045 | €14,077 | +€7,032 | +99.8% |
| Taxes | 450/3 | €1,127 | €6,129 | +€5,002 | +444% |
| Remuneration and social security | 454/9 | €5,918 | €7,948 | +€2,030 | +34.3% |
| Remuneration, social security and pensions | 62 | €39,131 | €40,449 | +€1,318 | +3.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,645 | €2,675 | +€29 | +1.1% |
| Other operating charges | 640/8 | €2,819 | €1,963 | -€857 | -30.4% |
| Gross operating margin | 9900 | €43,382 | €53,819 | +€10,437 | +24.1% |
| Operating profit (loss) | 9901 | -€1,214 | €8,732 | +€9,946 | |
| Financial income | 75/76B | €1,200 | €1,547 | +€346 | +28.9% |
| Recurring financial income | 75 | €1,200 | €1,547 | +€346 | +28.9% |
| Financial charges | 65/66B | €296 | €3,605 | +€3,310 | +1,120% |
| Recurring financial charges | 65 | €296 | €301 | +€6 | +2.0% |
| Non-recurring financial charges | 66B | - | €3,304 | +€3,304 | |
| Profit (loss) for the period before taxes | 9903 | -€309 | €6,674 | +€6,983 | |
| Income taxes | 67/77 | €950 | €2,581 | +€1,630 | +172% |
| Profit (loss) for the period | 9904 | -€1,259 | €4,093 | +€5,352 | |
| Profit (loss) for the period to be appropriated | 9905 | -€1,259 | €4,093 | +€5,352 |
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 29 October 2026 via checked.be.