OPEN-RAXIT: 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.
OPEN-RAXIT
Largest movements
- Cash +€86
new in 2025: €86
mainly Other debts (+€2,035) and Trade debts (+€13)
- Other debts +€2,035
up €2,035 (+15.4%), from €13,240 to €15,275
- Profit (loss) carried forward -€1,723
down €1,723 (-5.1%), from -€33,831 to -€35,554
- Short-term financial debts -€239
no longer reported in 2025 (was €239)
- Trade debts +€13
up €13 (+3.4%), from €387 to €400
- Gross operating margin +€1,163
up €1,163 (+50.9%), from -€2,283 to -€1,120
- Other operating charges -€137
down €137 (-25.5%), from €537 to €400
- Financial charges -€123
down €123 (-37.7%), from €326 to €203
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 | - | €86 | +€86 | |
| Current assets | 29/58 | - | €86 | +€86 | |
| Cash at bank and in hand | 54/58 | - | €86 | +€86 | |
| Total equity and liabilities | 10/49 | €0 | €86 | +€86 | |
| Equity | 10/15 | -€13,866 | -€15,589 | -€1,723 | -12.4% |
| Contributions | 10/11 | €13,634 | €13,634 | = | 0.0% |
| Reserves | 13 | €6,331 | €6,331 | = | 0.0% |
| Distributable reserves | 133 | €6,331 | €6,331 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€33,831 | -€35,554 | -€1,723 | -5.1% |
| Amounts payable | 17/49 | €13,866 | €15,675 | +€1,809 | +13.0% |
| Amounts payable within one year | 42/48 | €13,866 | €15,675 | +€1,809 | +13.0% |
| Financial debts | 43 | €239 | - | -€239 | |
| Credit institutions | 430/8 | €239 | - | -€239 | |
| Trade debts | 44 | €387 | €400 | +€13 | +3.4% |
| Suppliers | 440/4 | €387 | €400 | +€13 | +3.4% |
| Other amounts payable | 47/48 | €13,240 | €15,275 | +€2,035 | +15.4% |
| Other operating charges | 640/8 | €537 | €400 | -€137 | -25.5% |
| Gross operating margin | 9900 | -€2,283 | -€1,120 | +€1,163 | +50.9% |
| Operating profit (loss) | 9901 | -€2,820 | -€1,520 | +€1,300 | +46.1% |
| Financial charges | 65/66B | €326 | €203 | -€123 | -37.7% |
| Recurring financial charges | 65 | €326 | €203 | -€123 | -37.7% |
| Profit (loss) for the period before taxes | 9903 | -€3,146 | -€1,723 | +€1,423 | +45.2% |
| Profit (loss) for the period | 9904 | -€3,146 | -€1,723 | +€1,423 | +45.2% |
| Profit (loss) for the period to be appropriated | 9905 | -€3,146 | -€1,723 | +€1,423 | +45.2% |
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 30 October 2026 via checked.be.