PHILCONS: 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.
PHILCONS
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€15,517
up €15,517 (+18.9%), from €82,129 to €97,646
- Accrued charges and deferred income -€6,688
down €6,688 (-64.9%), from €10,310 to €3,623
- Trade debts -€5,816
down €5,816 (-46.7%), from €12,463 to €6,647
- Gross operating margin +€201
up €201 (+18.8%), from -€1,066 to -€866
- Financial charges -€106
down €106 (-6.0%), from €1,755 to €1,650
- Other operating charges +€12
up €12 (+3.2%), from €387 to €400
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 | €359,030 | €359,157 | +€127 | 0.0% |
| Current assets | 29/58 | €359,030 | €359,157 | +€127 | 0.0% |
| Amounts receivable within one year | 40/41 | €358,976 | €359,149 | +€172 | 0.0% |
| Trade receivables | 40 | €8,760 | €8,760 | = | 0.0% |
| Other amounts receivable | 41 | €350,216 | €350,389 | +€172 | 0.0% |
| Cash at bank and in hand | 54/58 | €54 | €9 | -€45 | -84.0% |
| Total equity and liabilities | 10/49 | €359,030 | €359,157 | +€127 | 0.0% |
| Equity | 10/15 | €193,370 | €190,454 | -€2,915 | -1.5% |
| Contributions | 10/11 | €56,250 | €56,250 | = | 0.0% |
| Reserves | 13 | €5,625 | €5,625 | = | 0.0% |
| Non-distributable reserves | 130/1 | €5,625 | €5,625 | = | 0.0% |
| Reserves not available under the articles | 1311 | €5,625 | €5,625 | = | 0.0% |
| Profit (loss) carried forward | 14 | €131,495 | €128,579 | -€2,915 | -2.2% |
| Amounts payable | 17/49 | €165,660 | €168,703 | +€3,043 | +1.8% |
| Amounts payable after more than one year | 17 | €21,880 | €21,880 | = | 0.0% |
| Financial debts | 170/4 | €21,880 | €21,880 | = | 0.0% |
| Amounts payable within one year | 42/48 | €133,470 | €143,200 | +€9,730 | +7.3% |
| Current portion of amounts payable after more than one year | 42 | €38,500 | €38,500 | = | 0.0% |
| Financial debts | 43 | €378 | €408 | +€30 | +7.9% |
| Credit institutions | 430/8 | €378 | €408 | +€30 | +7.9% |
| Trade debts | 44 | €12,463 | €6,647 | -€5,816 | -46.7% |
| Suppliers | 440/4 | €12,463 | €6,647 | -€5,816 | -46.7% |
| Other amounts payable | 47/48 | €82,129 | €97,646 | +€15,517 | +18.9% |
| Accrued charges and deferred income | 492/3 | €10,310 | €3,623 | -€6,688 | -64.9% |
| Other operating charges | 640/8 | €387 | €400 | +€12 | +3.2% |
| Gross operating margin | 9900 | -€1,066 | -€866 | +€201 | +18.8% |
| Operating profit (loss) | 9901 | -€1,454 | -€1,265 | +€188 | +12.9% |
| Financial charges | 65/66B | €1,755 | €1,650 | -€106 | -6.0% |
| Recurring financial charges | 65 | €1,755 | €1,650 | -€106 | -6.0% |
| Profit (loss) for the period before taxes | 9903 | -€3,209 | -€2,915 | +€294 | +9.2% |
| Profit (loss) for the period | 9904 | -€3,209 | -€2,915 | +€294 | +9.2% |
| Profit (loss) for the period to be appropriated | 9905 | -€3,209 | -€2,915 | +€294 | +9.2% |
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 16 October 2026 via checked.be.