SCRIBE CONSULTING: 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.
SCRIBE CONSULTING
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.
- Gross operating margin +€17,600
up €17,600 (+98.8%), from -€17,816 to -€217
- Financial charges -€16,804
down €16,804 (-99.8%), from €16,837 to €32
- Other operating charges -€2,164
no longer reported in 2022 (was €2,164)
From the 2021 result to the 2022 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 2021 and 2022 balance sheets and the 2022 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2021 | 2022 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €3,221,416 | €3,212,342 | -€9,074 | -0.3% |
| Formation expenses | 20 | €0 | €0 | = | |
| Fixed assets | 21/28 | €909,642 | €909,642 | = | 0.0% |
| Intangible fixed assets | 21 | €28,500 | €28,500 | = | 0.0% |
| Financial fixed assets | 28 | €881,142 | €881,142 | = | 0.0% |
| Current assets | 29/58 | €2,311,774 | €2,302,700 | -€9,074 | -0.4% |
| Stocks and contracts in progress | 3 | €1,855,548 | €1,855,548 | = | 0.0% |
| Stocks | 30/36 | €1,855,548 | €1,855,548 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €456,196 | €447,076 | -€9,120 | -2.0% |
| Trade receivables | 40 | €70,331 | €70,331 | = | 0.0% |
| Other amounts receivable | 41 | €385,865 | €376,745 | -€9,120 | -2.4% |
| Cash at bank and in hand | 54/58 | €30 | €76 | +€46 | +156.1% |
| Total equity and liabilities | 10/49 | €3,221,416 | €3,212,342 | -€9,074 | -0.3% |
| Equity | 10/15 | -€350,205 | -€350,454 | -€249 | -0.1% |
| Contributions | 10/11 | €345,000 | €345,000 | = | 0.0% |
| Capital | 10 | €345,000 | €345,000 | = | 0.0% |
| Issued capital | 100 | €345,000 | €345,000 | = | 0.0% |
| Reserves | 13 | €6,155 | €6,155 | = | 0.0% |
| Non-distributable reserves | 130/1 | €6,155 | €6,155 | = | 0.0% |
| Legal reserve | 130 | €6,155 | €6,155 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€701,360 | -€701,609 | -€249 | 0.0% |
| Amounts payable | 17/49 | €3,571,621 | €3,562,796 | -€8,824 | -0.2% |
| Amounts payable after more than one year | 17 | €197,000 | €197,000 | = | 0.0% |
| Financial debts | 170/4 | €197,000 | €197,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €3,374,621 | €3,365,796 | -€8,824 | -0.3% |
| Financial debts | 43 | €754,460 | €754,460 | = | 0.0% |
| Credit institutions | 430/8 | €679,460 | €679,460 | = | 0.0% |
| Other loans | 439 | €75,000 | €75,000 | = | 0.0% |
| Trade debts | 44 | €119,571 | €112,222 | -€7,349 | -6.1% |
| Suppliers | 440/4 | €119,571 | €112,222 | -€7,349 | -6.1% |
| Advances received on contracts in progress | 46 | €347,351 | €347,351 | = | 0.0% |
| Taxes, remuneration and social security | 45 | €82,607 | €82,561 | -€46 | -0.1% |
| Taxes | 450/3 | €82,607 | €82,561 | -€46 | -0.1% |
| Other amounts payable | 47/48 | €2,070,632 | €2,069,202 | -€1,430 | -0.1% |
| Other operating charges | 640/8 | €2,164 | - | -€2,164 | |
| Gross operating margin | 9900 | -€17,816 | -€217 | +€17,600 | +98.8% |
| Operating profit (loss) | 9901 | -€19,980 | -€217 | +€19,763 | +98.9% |
| Financial charges | 65/66B | €16,837 | €32 | -€16,804 | -99.8% |
| Recurring financial charges | 65 | €16,837 | €32 | -€16,804 | -99.8% |
| Profit (loss) for the period before taxes | 9903 | -€36,817 | -€249 | +€36,568 | +99.3% |
| Profit (loss) for the period | 9904 | -€36,817 | -€249 | +€36,568 | +99.3% |
| Profit (loss) for the period to be appropriated | 9905 | -€36,817 | -€249 | +€36,568 | +99.3% |
Source: filed annual accounts (NBB), financial years ended 31 December 2021 and 31 December 2022. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 10 October 2026 via checked.be.