RASPBERRY: what changed
RASPBERRY
Largest movements
- Cash -€34,281
down €34,281 (-53.0%), from €64,714 to €30,433
mainly Investment in fixed assets (net) (-€41,782) and Net result for the year (-€15,157)
- Tangible fixed assets +€29,958
up €29,958 (+75.8%), from €39,541 to €69,499
of which Other tangible fixed assets: +€63,382
- Stocks and contracts +€13,566
up €13,566 (+112%), from €12,113 to €25,679
- Intangible fixed assets -€4,000
down €4,000 (-10.3%), from €38,678 to €34,678
- Financial fixed assets +€2,158
up €2,158 (+56.9%), from €3,795 to €5,953
- Trade debts +€21,683
up €21,683 (+76.5%), from €28,325 to €50,008
- Profit (loss) carried forward -€15,157
down €15,157 (-72.3%), from €20,968 to €5,811
- Tax, wage and social debts +€14,344
up €14,344 (+52.5%), from €27,317 to €41,662
of which Remuneration and social security: +€8,282
- Other debts -€11,420
down €11,420 (-18.7%), from €61,039 to €49,619
- Staff costs +€53,069
up €53,069 (+37.7%), from €140,697 to €193,766
- Gross operating margin +€40,496
up €40,496 (+24.8%), from €162,981 to €203,477
- Depreciation +€5,666
up €5,666 (+70.8%), from €8,000 to €13,666
- Other operating charges +€2,244
up €2,244 (+131%), from €1,717 to €3,961
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 | €158,878 | €167,560 | +€8,682 | +5.5% |
| Fixed assets | 21/28 | €82,013 | €110,129 | +€28,116 | +34.3% |
| Intangible fixed assets | 21 | €38,678 | €34,678 | -€4,000 | -10.3% |
| Tangible fixed assets | 22/27 | €39,541 | €69,499 | +€29,958 | +75.8% |
| Plant, machinery and equipment | 23 | €36,619 | €1,818 | -€34,801 | -95.0% |
| Furniture and vehicles | 24 | €2,922 | €4,298 | +€1,376 | +47.1% |
| Other tangible fixed assets | 26 | - | €63,382 | +€63,382 | |
| Financial fixed assets | 28 | €3,795 | €5,953 | +€2,158 | +56.9% |
| Current assets | 29/58 | €76,864 | €57,431 | -€19,434 | -25.3% |
| Stocks and contracts in progress | 3 | €12,113 | €25,679 | +€13,566 | +112% |
| Stocks | 30/36 | €12,113 | €25,679 | +€13,566 | +112% |
| Amounts receivable within one year | 40/41 | €37 | €1,319 | +€1,282 | +3,436% |
| Trade receivables | 40 | €0 | €757 | +€757 | +3,784,900% |
| Other amounts receivable | 41 | €37 | €562 | +€525 | +1,407% |
| Cash at bank and in hand | 54/58 | €64,714 | €30,433 | -€34,281 | -53.0% |
| Total equity and liabilities | 10/49 | €158,878 | €167,560 | +€8,682 | +5.5% |
| Equity | 10/15 | €41,428 | €26,271 | -€15,157 | -36.6% |
| Contributions | 10/11 | €20,460 | €20,460 | = | 0.0% |
| Contributions outside capital | 11 | €20,460 | €20,460 | = | 0.0% |
| Other | 1109/19 | €20,460 | €20,460 | = | 0.0% |
| Profit (loss) carried forward | 14 | €20,968 | €5,811 | -€15,157 | -72.3% |
| Amounts payable | 17/49 | €117,450 | €141,289 | +€23,839 | +20.3% |
| Amounts payable within one year | 42/48 | €116,682 | €141,289 | +€24,607 | +21.1% |
| Trade debts | 44 | €28,325 | €50,008 | +€21,683 | +76.5% |
| Suppliers | 440/4 | €28,325 | €50,008 | +€21,683 | +76.5% |
| Taxes, remuneration and social security | 45 | €27,317 | €41,662 | +€14,344 | +52.5% |
| Taxes | 450/3 | €8,379 | €14,441 | +€6,062 | +72.4% |
| Remuneration and social security | 454/9 | €18,939 | €27,221 | +€8,282 | +43.7% |
| Other amounts payable | 47/48 | €61,039 | €49,619 | -€11,420 | -18.7% |
| Accrued charges and deferred income | 492/3 | €768 | - | -€768 | |
| Remuneration, social security and pensions | 62 | €140,697 | €193,766 | +€53,069 | +37.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €8,000 | €13,666 | +€5,666 | +70.8% |
| Other operating charges | 640/8 | €1,717 | €3,961 | +€2,244 | +131% |
| Gross operating margin | 9900 | €162,981 | €203,477 | +€40,496 | +24.8% |
| Operating profit (loss) | 9901 | €12,567 | -€7,916 | -€20,483 | |
| Financial income | 75/76B | €327 | €115 | -€212 | -64.8% |
| Recurring financial income | 75 | €327 | €115 | -€212 | -64.8% |
| Financial charges | 65/66B | €6,281 | €7,356 | +€1,074 | +17.1% |
| Recurring financial charges | 65 | €6,281 | €7,356 | +€1,074 | +17.1% |
| Profit (loss) for the period before taxes | 9903 | €6,612 | -€15,157 | -€21,769 | |
| Income taxes | 67/77 | €1,471 | - | -€1,471 | |
| Profit (loss) for the period | 9904 | €5,141 | -€15,157 | -€20,297 | |
| Profit (loss) for the period to be appropriated | 9905 | €5,141 | -€15,157 | -€20,297 |
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 6 November 2026 via checked.be.