Rudiam: 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.
Rudiam
Largest movements
- Tangible fixed assets +€29,417
up €29,417 (+197%), from €14,903 to €44,320
of which Furniture and vehicles: +€31,631
- Cash +€21,232
up €21,232 (+197%), from €10,786 to €32,018
mainly Net result for the year (+€53,207) and Depreciation (+€5,206)
- Profit (loss) carried forward +€53,207
up €53,207 (+22.9%), from -€232,811 to -€179,604
- Other debts -€8,743
down €8,743 (-3.2%), from €272,136 to €263,394
- Tax, wage and social debts +€5,049
up €5,049 (+642%), from €786 to €5,835
of which Taxes: +€5,049
- Trade debts +€3,992
up €3,992 (+6.7%), from €59,264 to €63,256
- Gross operating margin +€37,299
up €37,299 (+167%), from €22,383 to €59,683
- Financial charges -€7,120
down €7,120 (-95.5%), from €7,452 to €332
- Depreciation +€2,388
up €2,388 (+84.8%), from €2,818 to €5,206
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.
Derived cash bridge
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 | €249,135 | €302,640 | +€53,506 | +21.5% |
| Fixed assets | 21/28 | €15,349 | €44,766 | +€29,417 | +192% |
| Tangible fixed assets | 22/27 | €14,903 | €44,320 | +€29,417 | +197% |
| Plant, machinery and equipment | 23 | €11,763 | €10,097 | -€1,667 | -14.2% |
| Furniture and vehicles | 24 | €1,318 | €32,949 | +€31,631 | +2,400% |
| Leasing and similar rights | 25 | €1,454 | €1,091 | -€364 | -25.0% |
| Other tangible fixed assets | 26 | €367 | €184 | -€184 | -50.0% |
| Financial fixed assets | 28 | €446 | €446 | = | 0.0% |
| Current assets | 29/58 | €233,786 | €257,874 | +€24,089 | +10.3% |
| Stocks and contracts in progress | 3 | €219,001 | €219,001 | = | 0.0% |
| Stocks | 30/36 | €219,001 | €219,001 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €3,999 | €6,856 | +€2,856 | +71.4% |
| Trade receivables | 40 | €2,466 | €6,856 | +€4,389 | +178% |
| Other amounts receivable | 41 | €1,533 | - | -€1,533 | |
| Cash at bank and in hand | 54/58 | €10,786 | €32,018 | +€21,232 | +197% |
| Total equity and liabilities | 10/49 | €249,135 | €302,640 | +€53,506 | +21.5% |
| Equity | 10/15 | -€213,052 | -€159,845 | +€53,207 | +25.0% |
| Contributions | 10/11 | €18,592 | €18,592 | = | 0.0% |
| Reserves | 13 | €1,167 | €1,167 | = | 0.0% |
| Distributable reserves | 133 | €1,167 | €1,167 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€232,811 | -€179,604 | +€53,207 | +22.9% |
| Amounts payable | 17/49 | €462,187 | €462,485 | +€299 | +0.1% |
| Amounts payable after more than one year | 17 | €130,000 | €130,000 | = | 0.0% |
| Financial debts | 170/4 | €130,000 | €130,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €332,187 | €332,485 | +€299 | +0.1% |
| Trade debts | 44 | €59,264 | €63,256 | +€3,992 | +6.7% |
| Suppliers | 440/4 | €59,264 | €63,256 | +€3,992 | +6.7% |
| Taxes, remuneration and social security | 45 | €786 | €5,835 | +€5,049 | +642% |
| Taxes | 450/3 | €286 | €5,335 | +€5,049 | +1,764% |
| Remuneration and social security | 454/9 | €500 | €500 | = | 0.0% |
| Other amounts payable | 47/48 | €272,136 | €263,394 | -€8,743 | -3.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,818 | €5,206 | +€2,388 | +84.8% |
| Other operating charges | 640/8 | €557 | €722 | +€165 | +29.7% |
| Gross operating margin | 9900 | €22,383 | €59,683 | +€37,299 | +167% |
| Operating profit (loss) | 9901 | €19,009 | €53,755 | +€34,746 | +183% |
| Financial income | 75/76B | €5 | €4 | -€1 | -23.2% |
| Recurring financial income | 75 | €5 | €4 | -€1 | -23.2% |
| Financial charges | 65/66B | €7,452 | €332 | -€7,120 | -95.5% |
| Recurring financial charges | 65 | €7,452 | €332 | -€7,120 | -95.5% |
| Profit (loss) for the period before taxes | 9903 | €11,562 | €53,426 | +€41,865 | +362% |
| Income taxes | 67/77 | €303 | €219 | -€84 | -27.7% |
| Profit (loss) for the period | 9904 | €11,258 | €53,207 | +€41,949 | +373% |
| Profit (loss) for the period to be appropriated | 9905 | €11,258 | €53,207 | +€41,949 | +373% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 14 October 2026 via checked.be.