Multitrotter: 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.
Multitrotter
Largest movements
- Current investments +€29,156
up €29,156 (+25.2%), from €115,705 to €144,861
- Receivables within one year +€14,772
up €14,772 (+164%), from €9,001 to €23,772
of which Trade receivables: +€14,772
- Cash -€10,964
down €10,964 (-29.6%), from €37,003 to €26,038
mainly Current investments (-€29,156) and Tax, wage and social debts (-€19,341)
- Profit (loss) carried forward +€53,833
up €53,833 (+44.8%), from €120,157 to €173,989
- Tax, wage and social debts -€19,341
down €19,341 (-48.9%), from €39,514 to €20,173
of which Taxes: -€19,341
- Gross operating margin +€8,976
up €8,976 (+14.1%), from €63,608 to €72,584
- Taxes +€2,349
up €2,349 (+17.7%), from €13,301 to €15,650
- Financial income +€1,780
up €1,780 (+7,582%), from €23 to €1,803
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 | €167,526 | €202,219 | +€34,692 | +20.7% |
| Fixed assets | 21/28 | €3,613 | €5,287 | +€1,675 | +46.4% |
| Tangible fixed assets | 22/27 | €3,613 | €5,287 | +€1,675 | +46.4% |
| Furniture and vehicles | 24 | €3,613 | €5,287 | +€1,675 | +46.4% |
| Current assets | 29/58 | €163,914 | €196,931 | +€33,018 | +20.1% |
| Amounts receivable within one year | 40/41 | €9,001 | €23,772 | +€14,772 | +164% |
| Trade receivables | 40 | €9,000 | €23,772 | +€14,772 | +164% |
| Other amounts receivable | 41 | €1 | €0 | -€1 | -100% |
| Current investments | 50/53 | €115,705 | €144,861 | +€29,156 | +25.2% |
| Cash at bank and in hand | 54/58 | €37,003 | €26,038 | -€10,964 | -29.6% |
| Deferred charges and accrued income | 490/1 | €2,205 | €2,260 | +€55 | +2.5% |
| Total equity and liabilities | 10/49 | €167,526 | €202,219 | +€34,692 | +20.7% |
| Equity | 10/15 | €125,157 | €178,989 | +€53,833 | +43.0% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €120,157 | €173,989 | +€53,833 | +44.8% |
| Amounts payable | 17/49 | €42,370 | €23,229 | -€19,141 | -45.2% |
| Amounts payable within one year | 42/48 | €42,306 | €23,164 | -€19,142 | -45.2% |
| Trade debts | 44 | €1,566 | €2,491 | +€925 | +59.1% |
| Suppliers | 440/4 | €1,566 | €2,491 | +€925 | +59.1% |
| Taxes, remuneration and social security | 45 | €39,514 | €20,173 | -€19,341 | -48.9% |
| Taxes | 450/3 | €38,014 | €18,673 | -€19,341 | -50.9% |
| Remuneration and social security | 454/9 | €1,500 | €1,500 | = | 0.0% |
| Other amounts payable | 47/48 | €1,226 | €500 | -€726 | -59.2% |
| Accrued charges and deferred income | 492/3 | €64 | €65 | +€1 | +1.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,101 | €1,677 | +€576 | +52.4% |
| Other operating charges | 640/8 | €1,027 | €1,743 | +€717 | +69.8% |
| Gross operating margin | 9900 | €63,608 | €72,584 | +€8,976 | +14.1% |
| Operating profit (loss) | 9901 | €61,481 | €69,163 | +€7,682 | +12.5% |
| Financial income | 75/76B | €23 | €1,803 | +€1,780 | +7,582% |
| Recurring financial income | 75 | €23 | €1,803 | +€1,780 | +7,582% |
| Financial charges | 65/66B | €1,822 | €1,483 | -€339 | -18.6% |
| Recurring financial charges | 65 | €1,822 | €1,483 | -€339 | -18.6% |
| Profit (loss) for the period before taxes | 9903 | €59,682 | €69,483 | +€9,801 | +16.4% |
| Income taxes | 67/77 | €13,301 | €15,650 | +€2,349 | +17.7% |
| Profit (loss) for the period | 9904 | €46,381 | €53,833 | +€7,452 | +16.1% |
| Profit (loss) for the period to be appropriated | 9905 | €46,381 | €53,833 | +€7,452 | +16.1% |
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 17 October 2026 via checked.be.