PURE IMAGE: 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.
PURE IMAGE
Largest movements
- Receivables within one year -€8,490
down €8,490 (-34.8%), from €24,414 to €15,924
- Cash -€5,963
down €5,963 (-35.4%), from €16,831 to €10,868
mainly Other debts (-€21,601) and Investment in fixed assets (net) (-€4,611)
- Tangible fixed assets +€3,561
up €3,561 (+181.4%), from €1,963 to €5,524
- Other debts -€21,601
down €21,601 (-78.5%), from €27,500 to €5,899
- Reserves +€6,400
up €6,400 (+165.8%), from €3,860 to €10,260
of which Distributable reserves: +€6,400
- Tax, wage and social debts +€4,664
up €4,664 (+123.0%), from €3,793 to €8,457
of which Remuneration and social security: +€3,650
- Gross operating margin -€46,148
down €46,148 (-82.7%), from €55,828 to €9,680
- Depreciation +€766
up €766 (+269.6%), from €284 to €1,050
- Taxes +€664
up €664 (+258.4%), from €257 to €921
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 | €43,208 | €32,317 | -€10,891 | -25.2% |
| Fixed assets | 21/28 | €1,963 | €5,524 | +€3,561 | +181.4% |
| Tangible fixed assets | 22/27 | €1,963 | €5,524 | +€3,561 | +181.4% |
| Furniture and vehicles | 24 | €1,963 | €5,524 | +€3,561 | +181.4% |
| Current assets | 29/58 | €41,245 | €26,792 | -€14,453 | -35.0% |
| Amounts receivable within one year | 40/41 | €24,414 | €15,924 | -€8,490 | -34.8% |
| Trade receivables | 40 | €24,414 | €15,924 | -€8,490 | -34.8% |
| Cash at bank and in hand | 54/58 | €16,831 | €10,868 | -€5,963 | -35.4% |
| Total equity and liabilities | 10/49 | €43,208 | €32,317 | -€10,891 | -25.2% |
| Equity | 10/15 | €11,032 | €17,437 | +€6,405 | +58.1% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Outside capital | 11 | €6,200 | €6,200 | = | 0.0% |
| Share premium | 1100/10 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €3,860 | €10,260 | +€6,400 | +165.8% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €2,000 | €8,400 | +€6,400 | +320.0% |
| Profit (loss) carried forward | 14 | €972 | €977 | +€5 | +0.5% |
| Amounts payable | 17/49 | €32,176 | €14,880 | -€17,296 | -53.8% |
| Amounts payable within one year | 42/48 | €32,176 | €14,880 | -€17,296 | -53.8% |
| Trade debts | 44 | €883 | €524 | -€359 | -40.7% |
| Suppliers | 440/4 | €883 | €524 | -€359 | -40.7% |
| Taxes, remuneration and social security | 45 | €3,793 | €8,457 | +€4,664 | +123.0% |
| Taxes | 450/3 | €3,793 | €4,807 | +€1,014 | +26.7% |
| Remuneration and social security | 454/9 | - | €3,650 | +€3,650 | |
| Other amounts payable | 47/48 | €27,500 | €5,899 | -€21,601 | -78.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €284 | €1,050 | +€766 | +269.6% |
| Other operating charges | 640/8 | €1,709 | €1,190 | -€519 | -30.4% |
| Gross operating margin | 9900 | €55,828 | €9,680 | -€46,148 | -82.7% |
| Operating profit (loss) | 9901 | €53,835 | €7,440 | -€46,395 | -86.2% |
| Financial income | 75/76B | €190 | €15 | -€175 | -92.1% |
| Recurring financial income | 75 | €190 | €15 | -€175 | -92.1% |
| Financial charges | 65/66B | €366 | €129 | -€237 | -64.8% |
| Recurring financial charges | 65 | €366 | €129 | -€237 | -64.8% |
| Profit (loss) for the period before taxes | 9903 | €53,659 | €7,326 | -€46,333 | -86.3% |
| Income taxes | 67/77 | €257 | €921 | +€664 | +258.4% |
| Profit (loss) for the period | 9904 | €53,402 | €6,405 | -€46,997 | -88.0% |
| Profit (loss) for the period to be appropriated | 9905 | €53,402 | €6,405 | -€46,997 | -88.0% |
Source: filed annual accounts (NBB), fiscal years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 5 October 2026 via checked.be.