NCLAW: what changed
NCLAW
Largest movements
- Cash +€561,758
up €561,758 (+174%), from €322,634 to €884,391
mainly Net result for the year (+€475,941) and Current investments (+€123,106)
- Current investments -€123,106
down €123,106 (-13.2%), from €932,628 to €809,522
- Tangible fixed assets -€72,846
down €72,846 (-11.2%), from €652,216 to €579,370
of which Other tangible fixed assets: -€42,939
- Receivables within one year +€64,820
up €64,820 (+25.9%), from €250,157 to €314,977
of which Trade receivables: +€63,013
- Reserves +€415,356
up €415,356 (+19.5%), from €2.1m to €2.5m
- Debts after one year -€69,615
down €69,615 (-18.8%), from €371,189 to €301,574
- Gross operating margin +€216,314
up €216,314 (+29.0%), from €745,968 to €962,282
- Taxes +€72,973
up €72,973 (+46.8%), from €155,765 to €228,739
- Depreciation +€29,138
up €29,138 (+35.3%), from €82,495 to €111,634
- Financial income -€9,726
down €9,726 (-28.3%), from €34,389 to €24,663
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 | €2,720,481 | €3,121,070 | +€400,589 | +14.7% |
| Fixed assets | 21/28 | €954,061 | €850,263 | -€103,798 | -10.9% |
| Intangible fixed assets | 21 | €301,755 | €270,804 | -€30,952 | -10.3% |
| Tangible fixed assets | 22/27 | €652,216 | €579,370 | -€72,846 | -11.2% |
| Land and buildings | 22 | €357,891 | €333,586 | -€24,305 | -6.8% |
| Plant, machinery and equipment | 23 | €6,821 | €2,133 | -€4,688 | -68.7% |
| Furniture and vehicles | 24 | €23,328 | €22,414 | -€914 | -3.9% |
| Other tangible fixed assets | 26 | €264,176 | €221,237 | -€42,939 | -16.3% |
| Financial fixed assets | 28 | €89 | €89 | = | 0.0% |
| Current assets | 29/58 | €1,766,420 | €2,270,807 | +€504,387 | +28.6% |
| Amounts receivable after more than one year | 29 | €150,000 | €150,000 | = | 0.0% |
| Other amounts receivable | 291 | €150,000 | €150,000 | = | 0.0% |
| Stocks and contracts in progress | 3 | €101,621 | €100,912 | -€709 | -0.7% |
| Contracts in progress | 37 | €101,621 | €100,912 | -€709 | -0.7% |
| Amounts receivable within one year | 40/41 | €250,157 | €314,977 | +€64,820 | +25.9% |
| Trade receivables | 40 | €237,215 | €300,227 | +€63,013 | +26.6% |
| Other amounts receivable | 41 | €12,942 | €14,750 | +€1,808 | +14.0% |
| Current investments | 50/53 | €932,628 | €809,522 | -€123,106 | -13.2% |
| Cash at bank and in hand | 54/58 | €322,634 | €884,391 | +€561,758 | +174% |
| Deferred charges and accrued income | 490/1 | €9,380 | €11,005 | +€1,624 | +17.3% |
| Total equity and liabilities | 10/49 | €2,720,481 | €3,121,070 | +€400,589 | +14.7% |
| Equity | 10/15 | €2,134,681 | €2,550,037 | +€415,356 | +19.5% |
| Contributions | 10/11 | €6,208 | €6,208 | = | 0.0% |
| Reserves | 13 | €2,128,473 | €2,543,829 | +€415,356 | +19.5% |
| Distributable reserves | 133 | €2,128,473 | €2,543,829 | +€415,356 | +19.5% |
| Provisions and deferred taxes | 16 | €936 | - | -€936 | |
| Deferred taxes | 168 | €936 | - | -€936 | |
| Amounts payable | 17/49 | €584,864 | €571,033 | -€13,832 | -2.4% |
| Amounts payable after more than one year | 17 | €371,189 | €301,574 | -€69,615 | -18.8% |
| Financial debts | 170/4 | €371,189 | €301,574 | -€69,615 | -18.8% |
| Amounts payable within one year | 42/48 | €213,675 | €269,459 | +€55,783 | +26.1% |
| Current portion of amounts payable after more than one year | 42 | €83,834 | €84,615 | +€781 | +0.9% |
| Trade debts | 44 | €93,130 | €106,395 | +€13,265 | +14.2% |
| Suppliers | 440/4 | €93,130 | €106,395 | +€13,265 | +14.2% |
| Taxes, remuneration and social security | 45 | €33,681 | €54,803 | +€21,122 | +62.7% |
| Taxes | 450/3 | €14,756 | €35,128 | +€20,373 | +138% |
| Remuneration and social security | 454/9 | €18,925 | €19,675 | +€749 | +4.0% |
| Other amounts payable | 47/48 | €3,030 | €23,645 | +€20,615 | +680% |
| Non-recurring operating income | 76A | €22,326 | - | -€22,326 | |
| Remuneration, social security and pensions | 62 | €138,296 | €143,702 | +€5,406 | +3.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €82,495 | €111,634 | +€29,138 | +35.3% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | - | -€2,476 | -€2,476 | |
| Other operating charges | 640/8 | €14,449 | €14,345 | -€104 | -0.7% |
| Gross operating margin | 9900 | €745,968 | €962,282 | +€216,314 | +29.0% |
| Operating profit (loss) | 9901 | €510,728 | €695,078 | +€184,349 | +36.1% |
| Financial income | 75/76B | €34,389 | €24,663 | -€9,726 | -28.3% |
| Recurring financial income | 75 | €34,389 | €24,663 | -€9,726 | -28.3% |
| Financial charges | 65/66B | €23,689 | €15,997 | -€7,693 | -32.5% |
| Recurring financial charges | 65 | €23,689 | €15,997 | -€7,693 | -32.5% |
| Profit (loss) for the period before taxes | 9903 | €521,428 | €703,744 | +€182,316 | +35.0% |
| Transfer from deferred taxes | 780 | - | €936 | +€936 | |
| Income taxes | 67/77 | €155,765 | €228,739 | +€72,973 | +46.8% |
| Profit (loss) for the period | 9904 | €365,662 | €475,941 | +€110,279 | +30.2% |
| Profit (loss) for the period to be appropriated | 9905 | €365,662 | €475,941 | +€110,279 | +30.2% |
Next steps
Calculation and sources
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 2 November 2026 via checked.be.