NOMAD BEAUTY: what changed
NOMAD BEAUTY
Largest movements
- Cash +€18,942
up €18,942 (+122%), from €15,505 to €34,448
mainly Trade debts (+€11,603) and Net result for the year (+€7,832)
- Tangible fixed assets +€1,838
up €1,838 (+92.6%), from €1,986 to €3,824
of which Land and buildings: +€3,446
- Receivables within one year +€618
up €618 (+4.1%), from €15,207 to €15,825
of which Trade receivables: +€12,993
- Trade debts +€11,603
up €11,603 (+255%), from €4,551 to €16,154
- Profit (loss) carried forward +€7,832
up €7,832 (+227%), from €3,456 to €11,288
- Tax, wage and social debts +€7,383
up €7,383 (+53.8%), from €13,727 to €21,110
of which Remuneration and social security: +€4,518
- Advances received -€5,544
down €5,544 (-100%), from €5,544 to €0
- Gross operating margin +€31,456
up €31,456 (+48.7%), from €64,554 to €96,010
- Staff costs +€26,525
up €26,525 (+45.5%), from €58,287 to €84,812
- Depreciation -€1,861
down €1,861 (-52.8%), from €3,523 to €1,662
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 | €37,278 | €58,826 | +€21,549 | +57.8% |
| Fixed assets | 21/28 | €5,586 | €7,424 | +€1,838 | +32.9% |
| Intangible fixed assets | 21 | €0 | €0 | = | |
| Tangible fixed assets | 22/27 | €1,986 | €3,824 | +€1,838 | +92.6% |
| Land and buildings | 22 | - | €3,446 | +€3,446 | |
| Plant, machinery and equipment | 23 | €369 | €0 | -€369 | -100% |
| Furniture and vehicles | 24 | €1,124 | €377 | -€746 | -66.4% |
| Other tangible fixed assets | 26 | €493 | €0 | -€493 | -100% |
| Financial fixed assets | 28 | €3,600 | €3,600 | = | 0.0% |
| Current assets | 29/58 | €31,692 | €51,403 | +€19,711 | +62.2% |
| Stocks and contracts in progress | 3 | €980 | €1,130 | +€150 | +15.3% |
| Stocks | 30/36 | €980 | €1,130 | +€150 | +15.3% |
| Amounts receivable within one year | 40/41 | €15,207 | €15,825 | +€618 | +4.1% |
| Trade receivables | 40 | €2,832 | €15,825 | +€12,993 | +459% |
| Other amounts receivable | 41 | €12,375 | €0 | -€12,375 | -100% |
| Cash at bank and in hand | 54/58 | €15,505 | €34,448 | +€18,942 | +122% |
| Deferred charges and accrued income | 490/1 | €0 | €0 | = | |
| Total equity and liabilities | 10/49 | €37,278 | €58,826 | +€21,549 | +57.8% |
| Equity | 10/15 | €13,456 | €21,288 | +€7,832 | +58.2% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €3,456 | €11,288 | +€7,832 | +227% |
| Amounts payable | 17/49 | €23,822 | €37,538 | +€13,717 | +57.6% |
| Amounts payable within one year | 42/48 | €23,822 | €37,538 | +€13,717 | +57.6% |
| Trade debts | 44 | €4,551 | €16,154 | +€11,603 | +255% |
| Suppliers | 440/4 | €4,551 | €16,154 | +€11,603 | +255% |
| Advances received on contracts in progress | 46 | €5,544 | €0 | -€5,544 | -100% |
| Taxes, remuneration and social security | 45 | €13,727 | €21,110 | +€7,383 | +53.8% |
| Taxes | 450/3 | €7,918 | €10,783 | +€2,864 | +36.2% |
| Remuneration and social security | 454/9 | €5,809 | €10,327 | +€4,518 | +77.8% |
| Other amounts payable | 47/48 | €0 | €275 | +€275 | |
| Remuneration, social security and pensions | 62 | €58,287 | €84,812 | +€26,525 | +45.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,523 | €1,662 | -€1,861 | -52.8% |
| Other operating charges | 640/8 | €430 | €1,076 | +€645 | +150% |
| Gross operating margin | 9900 | €64,554 | €96,010 | +€31,456 | +48.7% |
| Operating profit (loss) | 9901 | €2,313 | €8,460 | +€6,147 | +266% |
| Financial income | 75/76B | €422 | €0 | -€422 | -100% |
| Recurring financial income | 75 | €422 | €0 | -€422 | -100% |
| Financial charges | 65/66B | €544 | €102 | -€442 | -81.3% |
| Recurring financial charges | 65 | €544 | €102 | -€442 | -81.3% |
| Profit (loss) for the period before taxes | 9903 | €2,191 | €8,358 | +€6,167 | +281% |
| Income taxes | 67/77 | €5 | €526 | +€521 | +11,164% |
| Profit (loss) for the period | 9904 | €2,186 | €7,832 | +€5,646 | +258% |
| Profit (loss) for the period to be appropriated | 9905 | €2,186 | €7,832 | +€5,646 | +258% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 4 November 2026 via checked.be.