Olympia: what changed
Two fiscal 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.
Olympia
Largest movements
- Tangible fixed assets +€88,671
up €88,671 (+1013.2%), from €8,752 to €97,423
of which Leasing and similar rights: +€48,414
- Receivables within one year +€10,749
up €10,749 (+107.5%), from €10,000 to €20,749
- Cash +€5,915
up €5,915 (+9.4%), from €62,874 to €68,789
mainly Debts after one year (+€37,749) and Net result for the year (+€30,663)
- Reserves +€71,314
new in 2025: €71,314
- Profit (loss) carried forward -€40,651
down €40,651 (-100.0%), from €40,651 to €0
- Debts after one year +€37,749
new in 2025: €37,749
- Trade debts +€18,124
up €18,124 (+402.6%), from €4,502 to €22,627
- Current portion of long-term debt +€10,353
new in 2025: €10,353
- Depreciation +€11,018
up €11,018 (+3107.9%), from €355 to €11,373
- Taxes -€3,237
down €3,237 (-28.6%), from €11,329 to €8,092
- Financial charges +€1,960
up €1,960 (+503.4%), from €389 to €2,349
- Gross operating margin -€1,130
down €1,130 (-2.1%), from €53,619 to €52,489
- Other operating charges -€887
down €887 (-98.7%), from €898 to €12
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 | €85,566 | €189,339 | +€103,774 | +121.3% |
| Fixed assets | 21/28 | €8,752 | €97,423 | +€88,671 | +1013.2% |
| Tangible fixed assets | 22/27 | €8,752 | €97,423 | +€88,671 | +1013.2% |
| Land and buildings | 22 | - | €30,572 | +€30,572 | |
| Plant, machinery and equipment | 23 | €6,424 | €13,994 | +€7,570 | +117.8% |
| Furniture and vehicles | 24 | €2,328 | €4,444 | +€2,116 | +90.9% |
| Leasing and similar rights | 25 | - | €48,414 | +€48,414 | |
| Current assets | 29/58 | €76,814 | €91,916 | +€15,102 | +19.7% |
| Amounts receivable within one year | 40/41 | €10,000 | €20,749 | +€10,749 | +107.5% |
| Trade receivables | 40 | €10,000 | €20,749 | +€10,749 | +107.5% |
| Cash at bank and in hand | 54/58 | €62,874 | €68,789 | +€5,915 | +9.4% |
| Deferred charges and accrued income | 490/1 | €3,940 | €2,378 | -€1,562 | -39.6% |
| Total equity and liabilities | 10/49 | €85,566 | €189,339 | +€103,774 | +121.3% |
| Equity | 10/15 | €44,651 | €75,314 | +€30,663 | +68.7% |
| Contributions | 10/11 | €4,000 | €4,000 | = | 0.0% |
| Reserves | 13 | - | €71,314 | +€71,314 | |
| Distributable reserves | 133 | - | €71,314 | +€71,314 | |
| Profit (loss) carried forward | 14 | €40,651 | €0 | -€40,651 | -100.0% |
| Amounts payable | 17/49 | €40,915 | €114,025 | +€73,110 | +178.7% |
| Amounts payable after more than one year | 17 | - | €37,749 | +€37,749 | |
| Financial debts | 170/4 | - | €37,749 | +€37,749 | |
| Amounts payable within one year | 42/48 | €40,915 | €76,276 | +€35,361 | +86.4% |
| Current portion of amounts payable after more than one year | 42 | - | €10,353 | +€10,353 | |
| Trade debts | 44 | €4,502 | €22,627 | +€18,124 | +402.6% |
| Suppliers | 440/4 | €4,502 | €22,627 | +€18,124 | +402.6% |
| Taxes, remuneration and social security | 45 | €18,694 | €26,063 | +€7,368 | +39.4% |
| Taxes | 450/3 | €18,694 | €26,063 | +€7,368 | +39.4% |
| Other amounts payable | 47/48 | €17,719 | €17,234 | -€485 | -2.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €355 | €11,373 | +€11,018 | +3107.9% |
| Other operating charges | 640/8 | €898 | €12 | -€887 | -98.7% |
| Gross operating margin | 9900 | €53,619 | €52,489 | -€1,130 | -2.1% |
| Operating profit (loss) | 9901 | €52,366 | €41,104 | -€11,262 | -21.5% |
| Financial income | 75/76B | €3 | €0 | -€3 | -99.7% |
| Recurring financial income | 75 | €3 | €0 | -€3 | -99.7% |
| Financial charges | 65/66B | €389 | €2,349 | +€1,960 | +503.4% |
| Recurring financial charges | 65 | €389 | €2,349 | +€1,960 | +503.4% |
| Profit (loss) for the period before taxes | 9903 | €51,980 | €38,755 | -€13,224 | -25.4% |
| Income taxes | 67/77 | €11,329 | €8,092 | -€3,237 | -28.6% |
| Profit (loss) for the period | 9904 | €40,651 | €30,663 | -€9,987 | -24.6% |
| Profit (loss) for the period to be appropriated | 9905 | €40,651 | €30,663 | -€9,987 | -24.6% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 8 October 2026 via checked.be.