OXYZEN INSPIRATION: what changed
OXYZEN INSPIRATION
Largest movements
- Cash -€670
down €670 (-48.1%), from €1,393 to €724
mainly Other debts (-€1,898) and Deferred charges and accrued income (-€109)
- Receivables within one year -€389
down €389 (-79.0%), from €492 to €103
- Deferred charges and accrued income +€109
new in 2025: €109
- Other debts -€1,898
down €1,898 (-10.7%), from €17,784 to €15,886
- Profit (loss) carried forward +€795
up €795 (+1.9%), from -€41,247 to -€40,452
- Trade debts +€149
up €149 (+96.8%), from €154 to €303
- Depreciation -€2,693
no longer reported in 2025 (was €2,693)
- Gross operating margin +€208
up €208 (+19.7%), from €1,056 to €1,264
- Taxes -€80
down €80 (-57.1%), from €140 to €60
- Other operating charges -€66
down €66 (-20.5%), from €322 to €256
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 | €1,885 | €936 | -€950 | -50.4% |
| Current assets | 29/58 | €1,885 | €936 | -€950 | -50.4% |
| Amounts receivable within one year | 40/41 | €492 | €103 | -€389 | -79.0% |
| Other amounts receivable | 41 | €492 | €103 | -€389 | -79.0% |
| Cash at bank and in hand | 54/58 | €1,393 | €724 | -€670 | -48.1% |
| Deferred charges and accrued income | 490/1 | - | €109 | +€109 | |
| Total equity and liabilities | 10/49 | €1,885 | €936 | -€950 | -50.4% |
| Equity | 10/15 | -€16,247 | -€15,452 | +€795 | +4.9% |
| Contributions | 10/11 | €25,000 | €25,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€41,247 | -€40,452 | +€795 | +1.9% |
| Amounts payable | 17/49 | €18,133 | €16,388 | -€1,745 | -9.6% |
| Amounts payable within one year | 42/48 | €18,133 | €16,388 | -€1,745 | -9.6% |
| Trade debts | 44 | €154 | €303 | +€149 | +96.8% |
| Suppliers | 440/4 | €154 | €303 | +€149 | +96.8% |
| Taxes, remuneration and social security | 45 | €196 | €200 | +€4 | +2.0% |
| Taxes | 450/3 | €196 | €200 | +€4 | +2.0% |
| Other amounts payable | 47/48 | €17,784 | €15,886 | -€1,898 | -10.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,693 | - | -€2,693 | |
| Other operating charges | 640/8 | €322 | €256 | -€66 | -20.5% |
| Gross operating margin | 9900 | €1,056 | €1,264 | +€208 | +19.7% |
| Operating profit (loss) | 9901 | -€1,959 | €1,008 | +€2,967 | |
| Financial charges | 65/66B | €153 | €153 | = | 0.0% |
| Recurring financial charges | 65 | €153 | €153 | = | 0.0% |
| Profit (loss) for the period before taxes | 9903 | -€2,112 | €855 | +€2,967 | |
| Income taxes | 67/77 | €140 | €60 | -€80 | -57.1% |
| Profit (loss) for the period | 9904 | -€2,252 | €795 | +€3,047 | |
| Profit (loss) for the period to be appropriated | 9905 | -€2,252 | €795 | +€3,047 |
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 3 November 2026 via checked.be.