Publiroll: 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.
Publiroll
Largest movements
No asset line moved by more than 1% of the balance sheet total.
No liability line moved by more than 1% of the balance sheet total.
- Gross operating margin +€1,537
up €1,537 (+94.6%), from -€1,624 to -€88
- Other operating charges +€414
up €414 (+107.6%), from €384 to €798
- Taxes -€414
down €414, from €382 to -€32
- Financial income -€273
down €273 (-20.7%), from €1,324 to €1,050
- Financial charges -€29
down €29 (-4.6%), from €642 to €613
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 | €197,116 | €196,700 | -€417 | -0.2% |
| Fixed assets | 21/28 | €19,212 | €19,212 | = | 0.0% |
| Financial fixed assets | 28 | €19,212 | €19,212 | = | 0.0% |
| Current assets | 29/58 | €177,905 | €177,488 | -€417 | -0.2% |
| Amounts receivable within one year | 40/41 | €895 | - | -€895 | |
| Other amounts receivable | 41 | €895 | - | -€895 | |
| Cash at bank and in hand | 54/58 | €177,010 | €177,488 | +€478 | +0.3% |
| Total equity and liabilities | 10/49 | €197,116 | €196,700 | -€417 | -0.2% |
| Equity | 10/15 | €197,116 | €196,700 | -€417 | -0.2% |
| Contributions | 10/11 | €62,000 | €62,000 | = | 0.0% |
| Capital | 10 | €62,000 | €62,000 | = | 0.0% |
| Issued capital | 100 | €62,000 | €62,000 | = | 0.0% |
| Reserves | 13 | €37,184 | €37,184 | = | 0.0% |
| Non-distributable reserves | 130/1 | €37,184 | €37,184 | = | 0.0% |
| Legal reserve | 130 | €37,184 | €37,184 | = | 0.0% |
| Profit (loss) carried forward | 14 | €97,932 | €97,516 | -€417 | -0.4% |
| Other operating charges | 640/8 | €384 | €798 | +€414 | +107.6% |
| Gross operating margin | 9900 | -€1,624 | -€88 | +€1,537 | +94.6% |
| Operating profit (loss) | 9901 | -€2,009 | -€886 | +€1,123 | +55.9% |
| Financial income | 75/76B | €1,324 | €1,050 | -€273 | -20.7% |
| Recurring financial income | 75 | €1,324 | €1,050 | -€273 | -20.7% |
| Financial charges | 65/66B | €642 | €613 | -€29 | -4.6% |
| Recurring financial charges | 65 | €642 | €613 | -€29 | -4.6% |
| Profit (loss) for the period before taxes | 9903 | -€1,327 | -€449 | +€879 | +66.2% |
| Income taxes | 67/77 | €382 | -€32 | -€414 | |
| Profit (loss) for the period | 9904 | -€1,709 | -€417 | +€1,292 | +75.6% |
| Profit (loss) for the period to be appropriated | 9905 | -€1,709 | -€417 | +€1,292 | +75.6% |
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 9 October 2026 via checked.be.