Salted Onion: 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.
Salted Onion
Largest movements
- Tangible fixed assets -€4,473
down €4,473 (-100%), from €4,473 to €0
- Cash +€1,598
up €1,598, from €0 to €1,598
mainly Other debts (+€7,971) and Depreciation (+€4,473)
- Receivables within one year -€450
down €450 (-11.1%), from €4,035 to €3,585
of which Other amounts receivable: -€249
- Other debts +€7,971
up €7,971 (+23.1%), from €34,550 to €42,522
- Profit (loss) carried forward -€7,264
down €7,264 (-18.0%), from -€40,451 to -€47,715
- Debts after one year -€3,767
down €3,767 (-74.7%), from €5,045 to €1,278
- Short-term financial debts -€320
down €320 (-100%), from €320 to €0
- Current portion of long-term debt +€98
up €98 (+2.7%), from €3,668 to €3,767
- Depreciation -€9,401
down €9,401 (-67.8%), from €13,874 to €4,473
- Gross operating margin +€2,117
up €2,117 (+51.6%), from -€4,100 to -€1,983
- Financial charges -€53
down €53 (-7.4%), from €720 to €667
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 | €8,508 | €5,183 | -€3,325 | -39.1% |
| Fixed assets | 21/28 | €4,473 | €0 | -€4,473 | -100% |
| Tangible fixed assets | 22/27 | €4,473 | €0 | -€4,473 | -100% |
| Plant, machinery and equipment | 23 | €4,473 | €0 | -€4,473 | -100% |
| Current assets | 29/58 | €4,035 | €5,183 | +€1,148 | +28.5% |
| Amounts receivable within one year | 40/41 | €4,035 | €3,585 | -€450 | -11.1% |
| Trade receivables | 40 | €3,786 | €3,585 | -€200 | -5.3% |
| Other amounts receivable | 41 | €249 | €0 | -€249 | -100% |
| Cash at bank and in hand | 54/58 | €0 | €1,598 | +€1,598 | |
| Deferred charges and accrued income | 490/1 | €0 | - | = | |
| Total equity and liabilities | 10/49 | €8,508 | €5,183 | -€3,325 | -39.1% |
| Equity | 10/15 | -€35,451 | -€42,715 | -€7,264 | -20.5% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€40,451 | -€47,715 | -€7,264 | -18.0% |
| Amounts payable | 17/49 | €43,959 | €47,898 | +€3,939 | +9.0% |
| Amounts payable after more than one year | 17 | €5,045 | €1,278 | -€3,767 | -74.7% |
| Financial debts | 170/4 | €5,045 | €1,278 | -€3,767 | -74.7% |
| Amounts payable within one year | 42/48 | €38,914 | €46,620 | +€7,705 | +19.8% |
| Current portion of amounts payable after more than one year | 42 | €3,668 | €3,767 | +€98 | +2.7% |
| Financial debts | 43 | €320 | €0 | -€320 | -100% |
| Credit institutions | 430/8 | €320 | €0 | -€320 | -100% |
| Trade debts | 44 | €376 | €331 | -€44 | -11.8% |
| Suppliers | 440/4 | €376 | €331 | -€44 | -11.8% |
| Taxes, remuneration and social security | 45 | €0 | - | = | |
| Taxes | 450/3 | €0 | - | = | |
| Other amounts payable | 47/48 | €34,550 | €42,522 | +€7,971 | +23.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €13,874 | €4,473 | -€9,401 | -67.8% |
| Other operating charges | 640/8 | €132 | €141 | +€9 | +6.7% |
| Gross operating margin | 9900 | -€4,100 | -€1,983 | +€2,117 | +51.6% |
| Operating profit (loss) | 9901 | -€18,106 | -€6,597 | +€11,509 | +63.6% |
| Financial income | 75/76B | €0 | €0 | +€0 | |
| Recurring financial income | 75 | €0 | €0 | +€0 | |
| Financial charges | 65/66B | €720 | €667 | -€53 | -7.4% |
| Recurring financial charges | 65 | €720 | €667 | -€53 | -7.4% |
| Profit (loss) for the period before taxes | 9903 | -€18,826 | -€7,264 | +€11,563 | +61.4% |
| Profit (loss) for the period | 9904 | -€18,826 | -€7,264 | +€11,563 | +61.4% |
| Profit (loss) for the period to be appropriated | 9905 | -€18,826 | -€7,264 | +€11,563 | +61.4% |
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 16 October 2026 via checked.be.