SCHOREY: 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.
SCHOREY
Largest movements
No asset line moved by more than 1% of the balance sheet total.
No liability line moved by more than 1% of the balance sheet total.
- Financial income -€21,972
down €21,972 (-18.0%), from €121,729 to €99,758
of which Financial income: -€21,656
- Gross operating margin +€19,406
up €19,406 (+49.0%), from -€39,620 to -€20,213
- Financial charges +€10,551
up €10,551 (+12.5%), from €84,571 to €95,122
of which Financial charges: +€10,551
- Depreciation +€9,182
up €9,182 (+87.8%), from €10,453 to €19,634
- Taxes -€1,964
down €1,964 (-100.0%), from €1,964 to €0
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 | €10,315,144 | €10,292,577 | -€22,567 | -0.2% |
| Fixed assets | 21/28 | €1,282,238 | €1,333,225 | +€50,987 | +4.0% |
| Tangible fixed assets | 22/27 | €48,802 | €98,189 | +€49,387 | +101.2% |
| Furniture and vehicles | 24 | €48,802 | €98,189 | +€49,387 | +101.2% |
| Financial fixed assets | 28 | €1,233,436 | €1,235,036 | +€1,600 | +0.1% |
| Current assets | 29/58 | €9,032,906 | €8,959,352 | -€73,554 | -0.8% |
| Amounts receivable after more than one year | 29 | €7,709,538 | €7,696,104 | -€13,434 | -0.2% |
| Other amounts receivable | 291 | €7,709,538 | €7,696,104 | -€13,434 | -0.2% |
| Amounts receivable within one year | 40/41 | €19,101 | €23,417 | +€4,316 | +22.6% |
| Trade receivables | 40 | €6,623 | €7,027 | +€405 | +6.1% |
| Other amounts receivable | 41 | €12,478 | €16,390 | +€3,912 | +31.3% |
| Current investments | 50/53 | €1,000,000 | €1,000,000 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €191,456 | €130,127 | -€61,329 | -32.0% |
| Deferred charges and accrued income | 490/1 | €112,810 | €109,704 | -€3,107 | -2.8% |
| Total equity and liabilities | 10/49 | €10,315,144 | €10,292,577 | -€22,567 | -0.2% |
| Equity | 10/15 | €8,932,623 | €8,894,713 | -€37,911 | -0.4% |
| Contributions | 10/11 | €8,055 | €8,055 | = | 0.0% |
| Reserves | 13 | €9,080,000 | €9,080,000 | = | 0.0% |
| Distributable reserves | 133 | €9,080,000 | €9,080,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€155,432 | -€193,342 | -€37,911 | -24.4% |
| Provisions and deferred taxes | 16 | €1,371,120 | €1,371,120 | = | 0.0% |
| Provisions for liabilities and charges | 160/5 | €1,371,120 | €1,371,120 | = | 0.0% |
| Environmental obligations | 163 | €1,371,120 | €1,371,120 | = | 0.0% |
| Amounts payable | 17/49 | €11,401 | €26,744 | +€15,344 | +134.6% |
| Amounts payable after more than one year | 17 | €4,300 | €4,900 | +€600 | +14.0% |
| Other amounts payable | 178/9 | €4,300 | €4,900 | +€600 | +14.0% |
| Amounts payable within one year | 42/48 | €7,101 | €10,424 | +€3,323 | +46.8% |
| Trade debts | 44 | €6,216 | €8,824 | +€2,608 | +42.0% |
| Suppliers | 440/4 | €6,216 | €8,824 | +€2,608 | +42.0% |
| Taxes, remuneration and social security | 45 | €759 | €1,475 | +€715 | +94.2% |
| Taxes | 450/3 | €759 | €1,475 | +€715 | +94.2% |
| Other amounts payable | 47/48 | €125 | €125 | = | 0.0% |
| Accrued charges and deferred income | 492/3 | - | €11,420 | +€11,420 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €10,453 | €19,634 | +€9,182 | +87.8% |
| Other operating charges | 640/8 | €968 | €2,699 | +€1,731 | +178.9% |
| Gross operating margin | 9900 | -€39,620 | -€20,213 | +€19,406 | +49.0% |
| Operating profit (loss) | 9901 | -€51,040 | -€42,546 | +€8,494 | +16.6% |
| Financial income | 75/76B | €121,729 | €99,758 | -€21,972 | -18.0% |
| Recurring financial income | 75 | €121,414 | €99,758 | -€21,656 | -17.8% |
| Non-recurring financial income | 76B | €316 | €0 | -€316 | -100.0% |
| Financial charges | 65/66B | €84,571 | €95,122 | +€10,551 | +12.5% |
| Recurring financial charges | 65 | €84,571 | €95,122 | +€10,551 | +12.5% |
| Non-recurring financial charges | 66B | €0 | - | = | |
| Profit (loss) for the period before taxes | 9903 | -€13,881 | -€37,911 | -€24,030 | -173.1% |
| Income taxes | 67/77 | €1,964 | €0 | -€1,964 | -100.0% |
| Profit (loss) for the period | 9904 | -€15,845 | -€37,911 | -€22,065 | -139.3% |
| Profit (loss) for the period to be appropriated | 9905 | -€15,845 | -€37,911 | -€22,065 | -139.3% |
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 5 October 2026 via checked.be.