ProDental Care: what changed
ProDental Care
Largest movements
- Cash +€83,453
up €83,453 (+137%), from €61,074 to €144,527
mainly Net result for the year (+€106,221) and Tax, wage and social debts (+€14,602)
- Tangible fixed assets +€42,678
new in 2025: €42,678
- Receivables after one year -€5,479
down €5,479 (-34.9%), from €15,691 to €10,213
- Reserves +€106,221
up €106,221 (+181%), from €58,846 to €165,068
- Tax, wage and social debts +€14,602
up €14,602 (+97.9%), from €14,919 to €29,521
of which Taxes: +€14,517
- Gross operating margin +€65,093
up €65,093 (+86.8%), from €74,955 to €140,048
- Taxes +€14,517
up €14,517 (+97.3%), from €14,919 to €29,436
- Depreciation +€4,412
new in 2025: €4,412
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 | €76,765 | €198,547 | +€121,782 | +159% |
| Fixed assets | 21/28 | - | €42,678 | +€42,678 | |
| Tangible fixed assets | 22/27 | - | €42,678 | +€42,678 | |
| Furniture and vehicles | 24 | - | €42,678 | +€42,678 | |
| Current assets | 29/58 | €76,765 | €155,870 | +€79,104 | +103% |
| Amounts receivable after more than one year | 29 | €15,691 | €10,213 | -€5,479 | -34.9% |
| Other amounts receivable | 291 | €15,691 | €10,213 | -€5,479 | -34.9% |
| Cash at bank and in hand | 54/58 | €61,074 | €144,527 | +€83,453 | +137% |
| Deferred charges and accrued income | 490/1 | - | €1,130 | +€1,130 | |
| Total equity and liabilities | 10/49 | €76,765 | €198,547 | +€121,782 | +159% |
| Equity | 10/15 | €61,846 | €168,068 | +€106,221 | +172% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Reserves | 13 | €58,846 | €165,068 | +€106,221 | +181% |
| Distributable reserves | 133 | €58,846 | €165,068 | +€106,221 | +181% |
| Amounts payable | 17/49 | €14,919 | €30,480 | +€15,561 | +104% |
| Amounts payable within one year | 42/48 | €14,919 | €30,480 | +€15,561 | +104% |
| Trade debts | 44 | - | €959 | +€959 | |
| Suppliers | 440/4 | - | €959 | +€959 | |
| Taxes, remuneration and social security | 45 | €14,919 | €29,521 | +€14,602 | +97.9% |
| Taxes | 450/3 | €14,919 | €29,436 | +€14,517 | +97.3% |
| Remuneration and social security | 454/9 | - | €85 | +€85 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €4,412 | +€4,412 | |
| Other operating charges | 640/8 | €1,078 | €261 | -€818 | -75.8% |
| Gross operating margin | 9900 | €74,955 | €140,048 | +€65,093 | +86.8% |
| Operating profit (loss) | 9901 | €73,877 | €135,376 | +€61,499 | +83.2% |
| Financial income | 75/76B | - | €352 | +€352 | |
| Recurring financial income | 75 | - | €352 | +€352 | |
| Financial charges | 65/66B | €112 | €70 | -€42 | -37.3% |
| Recurring financial charges | 65 | €112 | €70 | -€42 | -37.3% |
| Profit (loss) for the period before taxes | 9903 | €73,765 | €135,657 | +€61,892 | +83.9% |
| Income taxes | 67/77 | €14,919 | €29,436 | +€14,517 | +97.3% |
| Profit (loss) for the period | 9904 | €58,846 | €106,221 | +€47,375 | +80.5% |
| Profit (loss) for the period to be appropriated | 9905 | €58,846 | €106,221 | +€47,375 | +80.5% |
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 1 November 2026 via checked.be.