MIND-SET: what changed
You see two financial years side by side: what moved most in the balance sheet and the result, why the result rose or fell and where the money went.
MIND-SET
Largest movements
- Cash +€19,328
up €19,328 (+579%), from €3,339 to €22,667
mainly Depreciation (+€19,238) and Receivables within one year (+€9,801)
- Tangible fixed assets -€17,610
down €17,610 (-6.5%), from €272,275 to €254,664
of which Land and buildings: -€12,810
- Receivables within one year -€9,801
down €9,801 (-63.5%), from €15,439 to €5,638
of which Other amounts receivable: -€6,504
- Debts after one year -€12,728
down €12,728 (-5.3%), from €238,784 to €226,056
- Gross operating margin +€64,550
up €64,550, from -€32,030 to €32,520
- Depreciation +€7,253
up €7,253 (+60.5%), from €11,986 to €19,238
- Financial charges +€2,816
up €2,816 (+45.8%), from €6,154 to €8,969
- Other operating charges -€2,567
down €2,567 (-51.9%), from €4,946 to €2,379
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 | €291,216 | €283,476 | -€7,740 | -2.7% |
| Fixed assets | 21/28 | €272,275 | €254,664 | -€17,610 | -6.5% |
| Tangible fixed assets | 22/27 | €272,275 | €254,664 | -€17,610 | -6.5% |
| Land and buildings | 22 | €249,755 | €236,945 | -€12,810 | -5.1% |
| Furniture and vehicles | 24 | €22,520 | €17,719 | -€4,800 | -21.3% |
| Current assets | 29/58 | €18,941 | €28,811 | +€9,870 | +52.1% |
| Amounts receivable within one year | 40/41 | €15,439 | €5,638 | -€9,801 | -63.5% |
| Trade receivables | 40 | €7,635 | €4,338 | -€3,297 | -43.2% |
| Other amounts receivable | 41 | €7,804 | €1,300 | -€6,504 | -83.3% |
| Cash at bank and in hand | 54/58 | €3,339 | €22,667 | +€19,328 | +579% |
| Deferred charges and accrued income | 490/1 | €164 | €506 | +€342 | +209% |
| Total equity and liabilities | 10/49 | €291,216 | €283,476 | -€7,740 | -2.7% |
| Equity | 10/15 | -€9,838 | -€8,061 | +€1,777 | +18.1% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€14,838 | -€13,061 | +€1,777 | +12.0% |
| Amounts payable | 17/49 | €301,054 | €291,537 | -€9,517 | -3.2% |
| Amounts payable after more than one year | 17 | €238,784 | €226,056 | -€12,728 | -5.3% |
| Financial debts | 170/4 | €238,784 | €226,056 | -€12,728 | -5.3% |
| Amounts payable within one year | 42/48 | €62,270 | €65,153 | +€2,883 | +4.6% |
| Current portion of amounts payable after more than one year | 42 | €7,990 | €10,534 | +€2,545 | +31.8% |
| Trade debts | 44 | - | €2,334 | +€2,334 | |
| Suppliers | 440/4 | - | €2,334 | +€2,334 | |
| Taxes, remuneration and social security | 45 | €1,168 | €647 | -€522 | -44.7% |
| Taxes | 450/3 | €1,168 | €647 | -€522 | -44.7% |
| Other amounts payable | 47/48 | €53,112 | €51,638 | -€1,474 | -2.8% |
| Accrued charges and deferred income | 492/3 | - | €328 | +€328 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €11,986 | €19,238 | +€7,253 | +60.5% |
| Other operating charges | 640/8 | €4,946 | €2,379 | -€2,567 | -51.9% |
| Gross operating margin | 9900 | -€32,030 | €32,520 | +€64,550 | |
| Operating profit (loss) | 9901 | -€48,961 | €10,903 | +€59,864 | |
| Financial income | 75/76B | €15 | €43 | +€28 | +185% |
| Recurring financial income | 75 | €15 | €43 | +€28 | +185% |
| Financial charges | 65/66B | €6,154 | €8,969 | +€2,816 | +45.8% |
| Recurring financial charges | 65 | €6,154 | €8,969 | +€2,816 | +45.8% |
| Profit (loss) for the period before taxes | 9903 | -€55,100 | €1,977 | +€57,076 | |
| Income taxes | 67/77 | €197 | €200 | +€3 | +1.6% |
| Profit (loss) for the period | 9904 | -€55,296 | €1,777 | +€57,073 | |
| Profit (loss) for the period to be appropriated | 9905 | -€55,296 | €1,777 | +€57,073 |
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 1 November 2026 via checked.be.