PL CONSEIL: what changed
PL CONSEIL
Largest movements
- Cash +€172,659
up €172,659 (+238%), from €72,652 to €245,311
mainly Net result for the year (+€124,864) and Receivables within one year (+€58,433)
- Receivables within one year -€58,433
no longer reported in 2025 (was €58,433)
of which Trade receivables: -€51,555
- Tangible fixed assets +€11,752
up €11,752 (+99.8%), from €11,770 to €23,522
of which Furniture and vehicles: +€9,113
- Reserves +€124,000
up €124,000 (+221%), from €56,000 to €180,000
- Trade debts -€44,316
down €44,316 (-74.1%), from €59,789 to €15,474
- Tax, wage and social debts +€43,989
up €43,989 (+181%), from €24,289 to €68,278
- Gross operating margin +€93,699
up €93,699 (+119%), from €78,558 to €172,256
- Taxes +€24,306
up €24,306 (+154%), from €15,750 to €40,056
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 | €143,582 | €270,107 | +€126,524 | +88.1% |
| Fixed assets | 21/28 | €11,770 | €23,522 | +€11,752 | +99.8% |
| Tangible fixed assets | 22/27 | €11,770 | €23,522 | +€11,752 | +99.8% |
| Furniture and vehicles | 24 | €3,734 | €12,847 | +€9,113 | +244% |
| Other tangible fixed assets | 26 | €8,036 | €10,676 | +€2,639 | +32.8% |
| Current assets | 29/58 | €131,812 | €246,584 | +€114,772 | +87.1% |
| Amounts receivable within one year | 40/41 | €58,433 | - | -€58,433 | |
| Trade receivables | 40 | €51,555 | - | -€51,555 | |
| Other amounts receivable | 41 | €6,879 | - | -€6,879 | |
| Cash at bank and in hand | 54/58 | €72,652 | €245,311 | +€172,659 | +238% |
| Deferred charges and accrued income | 490/1 | €727 | €1,273 | +€547 | +75.2% |
| Total equity and liabilities | 10/49 | €143,582 | €270,107 | +€126,524 | +88.1% |
| Equity | 10/15 | €59,237 | €184,101 | +€124,864 | +211% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Reserves | 13 | €56,000 | €180,000 | +€124,000 | +221% |
| Distributable reserves | 133 | €56,000 | €180,000 | +€124,000 | +221% |
| Profit (loss) carried forward | 14 | €237 | €1,101 | +€864 | +364% |
| Amounts payable | 17/49 | €84,345 | €86,006 | +€1,661 | +2.0% |
| Amounts payable within one year | 42/48 | €84,279 | €86,006 | +€1,727 | +2.0% |
| Financial debts | 43 | €202 | - | -€202 | |
| Credit institutions | 430/8 | €202 | - | -€202 | |
| Trade debts | 44 | €59,789 | €15,474 | -€44,316 | -74.1% |
| Suppliers | 440/4 | €59,789 | €15,474 | -€44,316 | -74.1% |
| Taxes, remuneration and social security | 45 | €24,289 | €68,278 | +€43,989 | +181% |
| Taxes | 450/3 | €24,289 | €68,278 | +€43,989 | +181% |
| Other amounts payable | 47/48 | - | €2,255 | +€2,255 | |
| Accrued charges and deferred income | 492/3 | €66 | - | -€66 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,655 | €4,967 | -€688 | -12.2% |
| Other operating charges | 640/8 | €992 | €739 | -€253 | -25.5% |
| Non-recurring operating charges | 66A | - | €894 | +€894 | |
| Gross operating margin | 9900 | €78,558 | €172,256 | +€93,699 | +119% |
| Operating profit (loss) | 9901 | €71,911 | €165,657 | +€93,746 | +130% |
| Financial income | 75/76B | €215 | €331 | +€115 | +53.7% |
| Recurring financial income | 75 | €215 | €331 | +€115 | +53.7% |
| Financial charges | 65/66B | €139 | €1,068 | +€930 | +670% |
| Recurring financial charges | 65 | €139 | €1,068 | +€930 | +670% |
| Profit (loss) for the period before taxes | 9903 | €71,987 | €164,919 | +€92,932 | +129% |
| Income taxes | 67/77 | €15,750 | €40,056 | +€24,306 | +154% |
| Profit (loss) for the period | 9904 | €56,237 | €124,864 | +€68,626 | +122% |
| Profit (loss) for the period to be appropriated | 9905 | €56,237 | €124,864 | +€68,626 | +122% |
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.