PhilClapharma: 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.
PhilClapharma
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year -€49,483
down €49,483 (-11.3%), from €438,391 to €388,908
of which Financial debts: -€49,483
- Reserves +€18,464
up €18,464 (+6.4%), from €289,756 to €308,220
of which Distributable reserves: +€21,464
- Advances received +€12,100
new in 2025: €12,100
- Trade debts +€9,046
up €9,046 (+409.7%), from €2,208 to €11,254
- Gross operating margin -€14,773
down €14,773 (-21.5%), from €68,833 to €54,060
- Financial charges +€8,525
up €8,525 (+94.4%), from €9,035 to €17,560
- Taxes -€5,218
down €5,218 (-35.7%), from €14,597 to €9,380
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 | €869,621 | €867,932 | -€1,689 | -0.2% |
| Fixed assets | 21/28 | €857,109 | €849,488 | -€7,621 | -0.9% |
| Tangible fixed assets | 22/27 | €30,274 | €22,653 | -€7,621 | -25.2% |
| Furniture and vehicles | 24 | €30,274 | €22,653 | -€7,621 | -25.2% |
| Financial fixed assets | 28 | €826,835 | €826,835 | = | 0.0% |
| Current assets | 29/58 | €12,513 | €18,444 | +€5,931 | +47.4% |
| Amounts receivable within one year | 40/41 | €1,351 | €6,850 | +€5,499 | +407.0% |
| Trade receivables | 40 | €861 | €1,893 | +€1,032 | +119.9% |
| Other amounts receivable | 41 | €491 | €4,957 | +€4,467 | +910.6% |
| Cash at bank and in hand | 54/58 | €8,740 | €9,009 | +€270 | +3.1% |
| Deferred charges and accrued income | 490/1 | €2,422 | €2,584 | +€163 | +6.7% |
| Total equity and liabilities | 10/49 | €869,621 | €867,932 | -€1,689 | -0.2% |
| Equity | 10/15 | €319,756 | €338,220 | +€18,464 | +5.8% |
| Contributions | 10/11 | €30,000 | €30,000 | = | 0.0% |
| Reserves | 13 | €289,756 | €308,220 | +€18,464 | +6.4% |
| Non-distributable reserves | 130/1 | €3,000 | - | -€3,000 | |
| Reserves not available under the articles | 1311 | €3,000 | - | -€3,000 | |
| Distributable reserves | 133 | €286,756 | €308,220 | +€21,464 | +7.5% |
| Amounts payable | 17/49 | €549,865 | €529,712 | -€20,153 | -3.7% |
| Amounts payable after more than one year | 17 | €438,391 | €388,908 | -€49,483 | -11.3% |
| Financial debts | 170/4 | €318,391 | €268,908 | -€49,483 | -15.5% |
| Other amounts payable | 178/9 | €120,000 | €120,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €111,474 | €140,787 | +€29,313 | +26.3% |
| Current portion of amounts payable after more than one year | 42 | €48,390 | €54,407 | +€6,017 | +12.4% |
| Financial debts | 43 | €5,183 | €0 | -€5,183 | -100.0% |
| Credit institutions | 430/8 | €5,183 | €0 | -€5,183 | -100.0% |
| Trade debts | 44 | €2,208 | €11,254 | +€9,046 | +409.7% |
| Suppliers | 440/4 | €2,208 | €11,254 | +€9,046 | +409.7% |
| Advances received on contracts in progress | 46 | - | €12,100 | +€12,100 | |
| Taxes, remuneration and social security | 45 | €6,282 | €5,984 | -€298 | -4.7% |
| Taxes | 450/3 | €6,282 | €5,984 | -€298 | -4.7% |
| Other amounts payable | 47/48 | €49,412 | €57,042 | +€7,630 | +15.4% |
| Accrued charges and deferred income | 492/3 | - | €18 | +€18 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €7,621 | €7,621 | = | 0.0% |
| Other operating charges | 640/8 | €671 | €1,036 | +€366 | +54.5% |
| Gross operating margin | 9900 | €68,833 | €54,060 | -€14,773 | -21.5% |
| Operating profit (loss) | 9901 | €60,541 | €45,403 | -€15,138 | -25.0% |
| Financial charges | 65/66B | €9,035 | €17,560 | +€8,525 | +94.4% |
| Recurring financial charges | 65 | €9,035 | €17,560 | +€8,525 | +94.4% |
| Profit (loss) for the period before taxes | 9903 | €51,507 | €27,843 | -€23,663 | -45.9% |
| Income taxes | 67/77 | €14,597 | €9,380 | -€5,218 | -35.7% |
| Profit (loss) for the period | 9904 | €36,909 | €18,464 | -€18,446 | -50.0% |
| Profit (loss) for the period to be appropriated | 9905 | €36,909 | €18,464 | -€18,446 | -50.0% |
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 9 October 2026 via checked.be.