Prigoza: 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.
Prigoza
Largest movements
- Receivables within one year -€53,240
down €53,240 (-68.4%), from €77,799 to €24,559
- Intangible fixed assets -€17,983
down €17,983 (-25.4%), from €70,666 to €52,683
- Cash +€8,951
up €8,951 (+48.3%), from €18,527 to €27,478
mainly Receivables within one year (+€53,240) and Depreciation (+€17,983)
- Trade debts -€32,843
down €32,843 (-55.9%), from €58,750 to €25,907
- Debts after one year -€12,052
down €12,052 (-26.6%), from €45,332 to €33,280
- Tax, wage and social debts -€8,396
down €8,396 (-33.4%), from €25,111 to €16,715
of which Taxes: -€10,668
- Profit (loss) carried forward -€7,870
down €7,870 (-50.6%), from €15,543 to €7,673
- Gross operating margin -€11,664
down €11,664 (-49.7%), from €23,464 to €11,801
- Taxes -€1,285
no longer reported in 2025 (was €1,285)
- Other operating charges -€405
down €405 (-26.2%), from €1,547 to €1,142
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 | €174,335 | €113,072 | -€61,263 | -35.1% |
| Fixed assets | 21/28 | €72,406 | €55,433 | -€16,974 | -23.4% |
| Intangible fixed assets | 21 | €70,666 | €52,683 | -€17,983 | -25.4% |
| Financial fixed assets | 28 | €1,740 | €2,750 | +€1,010 | +58.0% |
| Current assets | 29/58 | €101,929 | €57,639 | -€44,289 | -43.5% |
| Stocks and contracts in progress | 3 | €5,602 | €5,602 | = | 0.0% |
| Stocks | 30/36 | €5,602 | €5,602 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €77,799 | €24,559 | -€53,240 | -68.4% |
| Trade receivables | 40 | €77,799 | €24,559 | -€53,240 | -68.4% |
| Cash at bank and in hand | 54/58 | €18,527 | €27,478 | +€8,951 | +48.3% |
| Total equity and liabilities | 10/49 | €174,335 | €113,072 | -€61,263 | -35.1% |
| Equity | 10/15 | €44,143 | €36,273 | -€7,870 | -17.8% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €10,000 | €10,000 | = | 0.0% |
| Distributable reserves | 133 | €10,000 | €10,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €15,543 | €7,673 | -€7,870 | -50.6% |
| Amounts payable | 17/49 | €130,192 | €76,799 | -€53,392 | -41.0% |
| Amounts payable after more than one year | 17 | €45,332 | €33,280 | -€12,052 | -26.6% |
| Financial debts | 170/4 | €45,332 | €33,280 | -€12,052 | -26.6% |
| Amounts payable within one year | 42/48 | €84,859 | €43,519 | -€41,341 | -48.7% |
| Trade debts | 44 | €58,750 | €25,907 | -€32,843 | -55.9% |
| Suppliers | 440/4 | €58,750 | €25,907 | -€32,843 | -55.9% |
| Taxes, remuneration and social security | 45 | €25,111 | €16,715 | -€8,396 | -33.4% |
| Taxes | 450/3 | €21,885 | €11,217 | -€10,668 | -48.7% |
| Remuneration and social security | 454/9 | €3,227 | €5,499 | +€2,272 | +70.4% |
| Other amounts payable | 47/48 | €998 | €897 | -€102 | -10.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €17,983 | €17,983 | = | 0.0% |
| Other operating charges | 640/8 | €1,547 | €1,142 | -€405 | -26.2% |
| Gross operating margin | 9900 | €23,464 | €11,801 | -€11,664 | -49.7% |
| Operating profit (loss) | 9901 | €3,934 | -€7,325 | -€11,259 | |
| Financial income | 75/76B | €1 | - | -€1 | |
| Recurring financial income | 75 | €1 | - | -€1 | |
| Financial charges | 65/66B | €546 | €546 | = | 0.0% |
| Recurring financial charges | 65 | €546 | €546 | = | 0.0% |
| Profit (loss) for the period before taxes | 9903 | €3,390 | -€7,870 | -€11,260 | |
| Income taxes | 67/77 | €1,285 | - | -€1,285 | |
| Profit (loss) for the period | 9904 | €2,105 | -€7,870 | -€9,976 | |
| Profit (loss) for the period to be appropriated | 9905 | €2,105 | -€7,870 | -€9,976 |
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 3 October 2026 via checked.be.