MULTI - COPY INVEST: 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.
MULTI - COPY INVEST
Largest movements
- Tangible fixed assets -€1,554
down €1,554 (-21.0%), from €7,409 to €5,855
of which Furniture and vehicles: -€1,443
- Cash +€1,297
up €1,297 (+268%), from €484 to €1,781
mainly Other debts (+€7,939) and Depreciation (+€1,554)
- Other debts +€7,939
up €7,939 (+7.0%), from €113,364 to €121,303
- Profit (loss) carried forward -€5,507
down €5,507 (-6.3%), from -€86,896 to -€92,403
- Trade debts -€1,994
down €1,994 (-28.6%), from €6,965 to €4,971
- Gross operating margin +€8,352
up €8,352 (+67.9%), from -€12,305 to -€3,953
- Depreciation +€1,334
up €1,334 (+606%), from €220 to €1,554
- Other operating charges -€525
no longer reported in 2025 (was €525)
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 | €53,992 | €54,430 | +€438 | +0.8% |
| Fixed assets | 21/28 | €7,409 | €5,855 | -€1,554 | -21.0% |
| Tangible fixed assets | 22/27 | €7,409 | €5,855 | -€1,554 | -21.0% |
| Plant, machinery and equipment | 23 | €194 | €83 | -€111 | -57.2% |
| Furniture and vehicles | 24 | €7,215 | €5,772 | -€1,443 | -20.0% |
| Current assets | 29/58 | €46,583 | €48,575 | +€1,992 | +4.3% |
| Stocks and contracts in progress | 3 | €43,500 | €43,500 | = | 0.0% |
| Contracts in progress | 37 | €43,500 | €43,500 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €2,599 | €2,751 | +€152 | +5.8% |
| Other amounts receivable | 41 | €2,599 | €2,751 | +€152 | +5.8% |
| Cash at bank and in hand | 54/58 | €484 | €1,781 | +€1,297 | +268% |
| Deferred charges and accrued income | 490/1 | - | €543 | +€543 | |
| Total equity and liabilities | 10/49 | €53,992 | €54,430 | +€438 | +0.8% |
| Equity | 10/15 | -€66,337 | -€71,844 | -€5,507 | -8.3% |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Capital | 10 | €20,000 | €20,000 | = | 0.0% |
| Issued capital | 100 | €20,000 | €20,000 | = | 0.0% |
| Reserves | 13 | €559 | €559 | = | 0.0% |
| Non-distributable reserves | 130/1 | €559 | €559 | = | 0.0% |
| Legal reserve | 130 | €559 | €559 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€86,896 | -€92,403 | -€5,507 | -6.3% |
| Amounts payable | 17/49 | €120,329 | €126,274 | +€5,945 | +4.9% |
| Amounts payable within one year | 42/48 | €120,329 | €126,274 | +€5,945 | +4.9% |
| Trade debts | 44 | €6,965 | €4,971 | -€1,994 | -28.6% |
| Suppliers | 440/4 | €6,965 | €4,971 | -€1,994 | -28.6% |
| Other amounts payable | 47/48 | €113,364 | €121,303 | +€7,939 | +7.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €220 | €1,554 | +€1,334 | +606% |
| Other operating charges | 640/8 | €525 | - | -€525 | |
| Gross operating margin | 9900 | -€12,305 | -€3,953 | +€8,352 | +67.9% |
| Operating profit (loss) | 9901 | -€13,050 | -€5,507 | +€7,543 | +57.8% |
| Profit (loss) for the period before taxes | 9903 | -€13,050 | -€5,507 | +€7,543 | +57.8% |
| Profit (loss) for the period | 9904 | -€13,050 | -€5,507 | +€7,543 | +57.8% |
| Profit (loss) for the period to be appropriated | 9905 | -€13,050 | -€5,507 | +€7,543 | +57.8% |
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 28 October 2026 via checked.be.