SAMIN: 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.
SAMIN
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year -€182,272
down €182,272 (-9.4%), from €1.9m to €1.7m
- Other debts +€140,318
up €140,318, from €0 to €140,318
- Financial income -€203,487
down €203,487 (-97.3%), from €209,100 to €5,613
- Gross operating margin -€11,970
down €11,970 (-22.5%), from €53,307 to €41,337
- Other operating charges +€3,492
up €3,492 (+292.7%), from €1,193 to €4,685
- Financial charges -€1,552
down €1,552 (-3.9%), from €40,187 to €38,635
- Taxes -€1,317
down €1,317 (-56.5%), from €2,332 to €1,016
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 | €3,298,885 | €3,257,381 | -€41,504 | -1.3% |
| Fixed assets | 21/28 | €2,951,762 | €2,951,762 | = | 0.0% |
| Financial fixed assets | 28 | €2,951,762 | €2,951,762 | = | 0.0% |
| Current assets | 29/58 | €347,123 | €305,619 | -€41,504 | -12.0% |
| Amounts receivable after more than one year | 29 | €173,000 | €173,000 | = | 0.0% |
| Other amounts receivable | 291 | €173,000 | €173,000 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €68,028 | €36,297 | -€31,731 | -46.6% |
| Trade receivables | 40 | €18,000 | €7,000 | -€11,000 | -61.1% |
| Other amounts receivable | 41 | €50,028 | €29,297 | -€20,731 | -41.4% |
| Cash at bank and in hand | 54/58 | €96,888 | €88,388 | -€8,500 | -8.8% |
| Deferred charges and accrued income | 490/1 | €9,207 | €7,934 | -€1,273 | -13.8% |
| Total equity and liabilities | 10/49 | €3,298,885 | €3,257,381 | -€41,504 | -1.3% |
| Equity | 10/15 | €1,160,190 | €1,162,805 | +€2,615 | +0.2% |
| Contributions | 10/11 | €500,000 | €500,000 | = | 0.0% |
| Capital | 10 | €500,000 | €500,000 | = | 0.0% |
| Issued capital | 100 | €500,000 | €500,000 | = | 0.0% |
| Reserves | 13 | €50,000 | €50,000 | = | 0.0% |
| Non-distributable reserves | 130/1 | €50,000 | €50,000 | = | 0.0% |
| Legal reserve | 130 | €50,000 | €50,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €610,190 | €612,805 | +€2,615 | +0.4% |
| Amounts payable | 17/49 | €2,138,695 | €2,094,577 | -€44,119 | -2.1% |
| Amounts payable after more than one year | 17 | €1,928,870 | €1,746,598 | -€182,272 | -9.4% |
| Financial debts | 170/4 | €1,928,870 | €1,746,598 | -€182,272 | -9.4% |
| Amounts payable within one year | 42/48 | €202,325 | €340,478 | +€138,153 | +68.3% |
| Current portion of amounts payable after more than one year | 42 | €194,908 | €197,359 | +€2,450 | +1.3% |
| Trade debts | 44 | €5,615 | €2,352 | -€3,263 | -58.1% |
| Suppliers | 440/4 | €5,615 | €2,352 | -€3,263 | -58.1% |
| Taxes, remuneration and social security | 45 | €1,802 | €450 | -€1,352 | -75.0% |
| Taxes | 450/3 | €1,802 | €450 | -€1,352 | -75.0% |
| Other amounts payable | 47/48 | €0 | €140,318 | +€140,318 | |
| Accrued charges and deferred income | 492/3 | €7,500 | €7,500 | = | 0.0% |
| Other operating charges | 640/8 | €1,193 | €4,685 | +€3,492 | +292.7% |
| Gross operating margin | 9900 | €53,307 | €41,337 | -€11,970 | -22.5% |
| Operating profit (loss) | 9901 | €52,114 | €36,652 | -€15,462 | -29.7% |
| Financial income | 75/76B | €209,100 | €5,613 | -€203,487 | -97.3% |
| Recurring financial income | 75 | €209,100 | €5,613 | -€203,487 | -97.3% |
| Financial charges | 65/66B | €40,187 | €38,635 | -€1,552 | -3.9% |
| Recurring financial charges | 65 | €40,187 | €38,635 | -€1,552 | -3.9% |
| Profit (loss) for the period before taxes | 9903 | €221,027 | €3,630 | -€217,396 | -98.4% |
| Income taxes | 67/77 | €2,332 | €1,016 | -€1,317 | -56.5% |
| Profit (loss) for the period | 9904 | €218,694 | €2,615 | -€216,080 | -98.8% |
| Profit (loss) for the period to be appropriated | 9905 | €218,694 | €2,615 | -€216,080 | -98.8% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 7 October 2026 via checked.be.