SALBIA: what changed
SALBIA
Largest movements
- Cash +€4,352
up €4,352 (+2.6%), from €166,987 to €171,340
mainly Net result for the year (+€6,905) and Depreciation (+€1,004)
- Receivables within one year +€2,556
up €2,556 (+15.5%), from €16,483 to €19,039
of which Other amounts receivable: +€2,556
- Profit (loss) carried forward +€6,905
up €6,905 (+89.4%), from -€7,722 to -€817
- Gross operating margin +€16,052
up €16,052, from -€5,541 to €10,511
- Financial charges +€1,131
up €1,131 (+97.1%), from €1,165 to €2,295
- Taxes +€277
up €277 (+99.2%), from €279 to €556
- Depreciation +€158
up €158 (+18.7%), from €846 to €1,004
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 | €192,386 | €199,188 | +€6,803 | +3.5% |
| Fixed assets | 21/28 | €5,507 | €5,223 | -€285 | -5.2% |
| Tangible fixed assets | 22/27 | €5,507 | €5,223 | -€285 | -5.2% |
| Plant, machinery and equipment | 23 | €818 | €703 | -€115 | -14.1% |
| Furniture and vehicles | 24 | €4,689 | €4,520 | -€170 | -3.6% |
| Current assets | 29/58 | €186,878 | €193,966 | +€7,088 | +3.8% |
| Amounts receivable within one year | 40/41 | €16,483 | €19,039 | +€2,556 | +15.5% |
| Trade receivables | 40 | €0 | - | = | |
| Other amounts receivable | 41 | €16,483 | €19,039 | +€2,556 | +15.5% |
| Cash at bank and in hand | 54/58 | €166,987 | €171,340 | +€4,352 | +2.6% |
| Deferred charges and accrued income | 490/1 | €3,408 | €3,587 | +€179 | +5.3% |
| Total equity and liabilities | 10/49 | €192,386 | €199,188 | +€6,803 | +3.5% |
| Equity | 10/15 | €191,889 | €198,794 | +€6,905 | +3.6% |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Reserves | 13 | €179,611 | €179,611 | = | 0.0% |
| Distributable reserves | 133 | €179,611 | €179,611 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€7,722 | -€817 | +€6,905 | +89.4% |
| Amounts payable | 17/49 | €496 | €394 | -€102 | -20.6% |
| Amounts payable within one year | 42/48 | €496 | €394 | -€102 | -20.6% |
| Trade debts | 44 | €217 | €115 | -€102 | -47.1% |
| Suppliers | 440/4 | €217 | €115 | -€102 | -47.1% |
| Taxes, remuneration and social security | 45 | €279 | €279 | = | 0.0% |
| Taxes | 450/3 | €279 | €279 | = | 0.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €846 | €1,004 | +€158 | +18.7% |
| Other operating charges | 640/8 | €485 | €400 | -€85 | -17.6% |
| Non-recurring operating charges | 66A | €0 | - | = | |
| Gross operating margin | 9900 | -€5,541 | €10,511 | +€16,052 | |
| Operating profit (loss) | 9901 | -€6,871 | €9,108 | +€15,979 | |
| Financial income | 75/76B | €593 | €648 | +€55 | +9.3% |
| Recurring financial income | 75 | €593 | €648 | +€55 | +9.3% |
| Financial charges | 65/66B | €1,165 | €2,295 | +€1,131 | +97.1% |
| Recurring financial charges | 65 | €1,165 | €2,295 | +€1,131 | +97.1% |
| Profit (loss) for the period before taxes | 9903 | -€7,443 | €7,461 | +€14,903 | |
| Income taxes | 67/77 | €279 | €556 | +€277 | +99.2% |
| Profit (loss) for the period | 9904 | -€7,722 | €6,905 | +€14,627 | |
| Profit (loss) for the period to be appropriated | 9905 | -€7,722 | €6,905 | +€14,627 |
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 2 November 2026 via checked.be.