PIG GENETICS: 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.
PIG GENETICS
Largest movements
- Receivables within one year +€10,389
up €10,389 (+94.0%), from €11,049 to €21,438
of which Trade receivables: +€10,389
- Tangible fixed assets +€9,793
up €9,793 (+3.7%), from €264,531 to €274,323
of which Furniture and vehicles: +€23,992
- Debts after one year +€18,166
up €18,166 (+11.9%), from €152,978 to €171,143
of which Other amounts payable: +€29,176
- Trade debts -€4,248
down €4,248 (-83.1%), from €5,110 to €862
- Gross operating margin +€15,333
up €15,333 (+221.2%), from €6,931 to €22,264
- Depreciation +€849
up €849 (+4.9%), from €17,243 to €18,093
- Other operating charges +€687
up €687 (+73.6%), from €934 to €1,621
- Financial charges -€425
down €425 (-17.0%), from €2,507 to €2,081
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 | €281,057 | €297,396 | +€16,339 | +5.8% |
| Fixed assets | 21/28 | €264,531 | €274,323 | +€9,793 | +3.7% |
| Tangible fixed assets | 22/27 | €264,531 | €274,323 | +€9,793 | +3.7% |
| Land and buildings | 22 | €255,662 | €241,463 | -€14,199 | -5.6% |
| Furniture and vehicles | 24 | €8,868 | €32,860 | +€23,992 | +270.5% |
| Current assets | 29/58 | €16,527 | €23,073 | +€6,546 | +39.6% |
| Amounts receivable within one year | 40/41 | €11,049 | €21,438 | +€10,389 | +94.0% |
| Trade receivables | 40 | €11,049 | €21,438 | +€10,389 | +94.0% |
| Other amounts receivable | 41 | €0 | - | = | |
| Cash at bank and in hand | 54/58 | €4,578 | €1,635 | -€2,944 | -64.3% |
| Deferred charges and accrued income | 490/1 | €899 | €0 | -€899 | -100.0% |
| Total equity and liabilities | 10/49 | €281,057 | €297,396 | +€16,339 | +5.8% |
| Equity | 10/15 | €111,380 | €111,721 | +€341 | +0.3% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €98,980 | €99,321 | +€341 | +0.3% |
| Distributable reserves | 133 | €98,980 | €99,321 | +€341 | +0.3% |
| Amounts payable | 17/49 | €169,677 | €185,676 | +€15,998 | +9.4% |
| Amounts payable after more than one year | 17 | €152,978 | €171,143 | +€18,166 | +11.9% |
| Financial debts | 170/4 | €142,879 | €131,869 | -€11,011 | -7.7% |
| Other amounts payable | 178/9 | €10,098 | €39,274 | +€29,176 | +288.9% |
| Amounts payable within one year | 42/48 | €16,200 | €13,532 | -€2,667 | -16.5% |
| Current portion of amounts payable after more than one year | 42 | €10,857 | €11,011 | +€153 | +1.4% |
| Trade debts | 44 | €5,110 | €862 | -€4,248 | -83.1% |
| Suppliers | 440/4 | €5,110 | €862 | -€4,248 | -83.1% |
| Taxes, remuneration and social security | 45 | €233 | €1,660 | +€1,428 | +613.8% |
| Taxes | 450/3 | €233 | €1,660 | +€1,428 | +613.8% |
| Accrued charges and deferred income | 492/3 | €500 | €1,000 | +€500 | +100.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €17,243 | €18,093 | +€849 | +4.9% |
| Other operating charges | 640/8 | €934 | €1,621 | +€687 | +73.6% |
| Gross operating margin | 9900 | €6,931 | €22,264 | +€15,333 | +221.2% |
| Operating profit (loss) | 9901 | -€11,246 | €2,550 | +€13,796 | |
| Financial income | 75/76B | €7 | €9 | +€2 | +29.6% |
| Recurring financial income | 75 | €7 | €9 | +€2 | +29.6% |
| Financial charges | 65/66B | €2,507 | €2,081 | -€425 | -17.0% |
| Recurring financial charges | 65 | €2,507 | €2,081 | -€425 | -17.0% |
| Profit (loss) for the period before taxes | 9903 | -€13,746 | €477 | +€14,223 | |
| Income taxes | 67/77 | - | €136 | +€136 | |
| Profit (loss) for the period | 9904 | -€13,746 | €341 | +€14,087 | |
| Profit (loss) for the period to be appropriated | 9905 | -€13,746 | €341 | +€14,087 |
Source: filed annual accounts (NBB), fiscal years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 5 October 2026 via checked.be.