Multiply-ck: 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.
Multiply-ck
Largest movements
- Receivables within one year +€27,800
up €27,800 (+640.8%), from €4,338 to €32,138
- Tangible fixed assets +€25,203
new in 2025: €25,203
of which Leasing and similar rights: +€22,595
- Cash -€6,332
down €6,332 (-21.8%), from €29,046 to €22,714
mainly Investment in fixed assets (net) (-€30,261) and Receivables within one year (-€27,800)
- Financial fixed assets +€3,200
new in 2025: €3,200
- Profit (loss) carried forward +€28,044
up €28,044, from -€4,186 to €23,858
- Debts after one year +€16,717
new in 2025: €16,717
- Tax, wage and social debts +€6,524
up €6,524 (+352.5%), from €1,851 to €8,375
of which Taxes: +€6,424
- Trade debts -€5,116
down €5,116 (-54.0%), from €9,481 to €4,365
- Current portion of long-term debt +€3,702
new in 2025: €3,702
- Gross operating margin +€34,230
up €34,230 (+168.9%), from €20,266 to €54,496
- Staff costs -€7,048
down €7,048 (-75.5%), from €9,333 to €2,285
- Taxes +€5,377
new in 2025: €5,377
- Depreciation +€1,858
new in 2025: €1,858
- Other operating charges +€1,343
up €1,343 (+9.0%), from €14,917 to €16,260
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.
Cash bridge derived
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 | €33,384 | €83,255 | +€49,871 | +149.4% |
| Fixed assets | 21/28 | - | €28,403 | +€28,403 | |
| Tangible fixed assets | 22/27 | - | €25,203 | +€25,203 | |
| Plant, machinery and equipment | 23 | - | €2,608 | +€2,608 | |
| Leasing and similar rights | 25 | - | €22,595 | +€22,595 | |
| Financial fixed assets | 28 | - | €3,200 | +€3,200 | |
| Current assets | 29/58 | €33,384 | €54,852 | +€21,468 | +64.3% |
| Amounts receivable within one year | 40/41 | €4,338 | €32,138 | +€27,800 | +640.8% |
| Other amounts receivable | 41 | €4,338 | €32,138 | +€27,800 | +640.8% |
| Cash at bank and in hand | 54/58 | €29,046 | €22,714 | -€6,332 | -21.8% |
| Total equity and liabilities | 10/49 | €33,384 | €83,255 | +€49,871 | +149.4% |
| Equity | 10/15 | -€3,686 | €24,358 | +€28,044 | |
| Contributions | 10/11 | €500 | €500 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€4,186 | €23,858 | +€28,044 | |
| Amounts payable | 17/49 | €37,070 | €58,897 | +€21,827 | +58.9% |
| Amounts payable after more than one year | 17 | - | €16,717 | +€16,717 | |
| Financial debts | 170/4 | - | €16,717 | +€16,717 | |
| Amounts payable within one year | 42/48 | €37,070 | €42,180 | +€5,110 | +13.8% |
| Current portion of amounts payable after more than one year | 42 | - | €3,702 | +€3,702 | |
| Trade debts | 44 | €9,481 | €4,365 | -€5,116 | -54.0% |
| Suppliers | 440/4 | €9,481 | €4,365 | -€5,116 | -54.0% |
| Taxes, remuneration and social security | 45 | €1,851 | €8,375 | +€6,524 | +352.5% |
| Taxes | 450/3 | €95 | €6,519 | +€6,424 | +6762.1% |
| Remuneration and social security | 454/9 | €1,756 | €1,856 | +€100 | +5.7% |
| Other amounts payable | 47/48 | €25,738 | €25,738 | = | 0.0% |
| Remuneration, social security and pensions | 62 | €9,333 | €2,285 | -€7,048 | -75.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €1,858 | +€1,858 | |
| Other operating charges | 640/8 | €14,917 | €16,260 | +€1,343 | +9.0% |
| Gross operating margin | 9900 | €20,266 | €54,496 | +€34,230 | +168.9% |
| Operating profit (loss) | 9901 | -€3,984 | €34,093 | +€38,077 | |
| Financial income | 75/76B | - | €61 | +€61 | |
| Recurring financial income | 75 | - | €61 | +€61 | |
| Financial charges | 65/66B | €202 | €733 | +€531 | +262.9% |
| Recurring financial charges | 65 | €202 | €733 | +€531 | +262.9% |
| Profit (loss) for the period before taxes | 9903 | -€4,186 | €33,421 | +€37,607 | |
| Income taxes | 67/77 | - | €5,377 | +€5,377 | |
| Profit (loss) for the period | 9904 | -€4,186 | €28,044 | +€32,230 | |
| Profit (loss) for the period to be appropriated | 9905 | -€4,186 | €28,044 | +€32,230 |
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 9 October 2026 via checked.be.