Sayki Studio: 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.
Sayki Studio
Largest movements
- Cash +€26,608
up €26,608 (+913%), from €2,913 to €29,521
mainly Net result for the year (+€19,050) and Other debts (+€15,797)
- Tangible fixed assets -€2,887
down €2,887 (-53.4%), from €5,407 to €2,521
- Receivables within one year +€917
up €917 (+8.2%), from €11,194 to €12,110
- Other debts +€15,797
up €15,797 (+135%), from €11,693 to €27,490
- Tax, wage and social debts +€5,604
up €5,604 (+167%), from €3,351 to €8,955
- Profit (loss) carried forward +€3,895
no longer reported in 2025 (was -€3,895)
- Gross operating margin +€31,298
up €31,298, from -€5,209 to €26,089
- Taxes +€2,948
up €2,948 (+174,456%), from €2 to €2,950
- Other operating charges -€1,244
down €1,244 (-80.5%), from €1,546 to €302
- Depreciation -€359
down €359 (-11.1%), from €3,245 to €2,887
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 | €19,514 | €44,559 | +€25,045 | +128% |
| Fixed assets | 21/28 | €5,407 | €2,928 | -€2,480 | -45.9% |
| Tangible fixed assets | 22/27 | €5,407 | €2,521 | -€2,887 | -53.4% |
| Furniture and vehicles | 24 | €5,407 | €2,521 | -€2,887 | -53.4% |
| Financial fixed assets | 28 | - | €407 | +€407 | |
| Current assets | 29/58 | €14,107 | €41,631 | +€27,524 | +195% |
| Amounts receivable within one year | 40/41 | €11,194 | €12,110 | +€917 | +8.2% |
| Trade receivables | 40 | €11,194 | €12,110 | +€917 | +8.2% |
| Cash at bank and in hand | 54/58 | €2,913 | €29,521 | +€26,608 | +913% |
| Total equity and liabilities | 10/49 | €19,514 | €44,559 | +€25,045 | +128% |
| Equity | 10/15 | -€2,895 | €1,000 | +€3,895 | |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€3,895 | - | +€3,895 | |
| Amounts payable | 17/49 | €22,409 | €43,559 | +€21,150 | +94.4% |
| Amounts payable within one year | 42/48 | €22,409 | €43,559 | +€21,150 | +94.4% |
| Trade debts | 44 | €7,365 | €7,114 | -€251 | -3.4% |
| Suppliers | 440/4 | €7,365 | €7,114 | -€251 | -3.4% |
| Taxes, remuneration and social security | 45 | €3,351 | €8,955 | +€5,604 | +167% |
| Taxes | 450/3 | €3,351 | €8,955 | +€5,604 | +167% |
| Other amounts payable | 47/48 | €11,693 | €27,490 | +€15,797 | +135% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,245 | €2,887 | -€359 | -11.1% |
| Other operating charges | 640/8 | €1,546 | €302 | -€1,244 | -80.5% |
| Gross operating margin | 9900 | -€5,209 | €26,089 | +€31,298 | |
| Operating profit (loss) | 9901 | -€10,001 | €22,900 | +€32,901 | |
| Financial charges | 65/66B | €871 | €900 | +€30 | +3.4% |
| Recurring financial charges | 65 | €871 | €900 | +€30 | +3.4% |
| Profit (loss) for the period before taxes | 9903 | -€10,871 | €22,000 | +€32,871 | |
| Income taxes | 67/77 | €2 | €2,950 | +€2,948 | +174,456% |
| Profit (loss) for the period | 9904 | -€10,873 | €19,050 | +€29,923 | |
| Profit (loss) for the period to be appropriated | 9905 | -€10,873 | €19,050 | +€29,923 |
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 19 October 2026 via checked.be.