SECURUS: 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.
SECURUS
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Reserves +€35,139
up €35,139 (+11.1%), from €315,938 to €351,077
of which Distributable reserves: +€35,139
- Other debts -€32,999
down €32,999 (-14.5%), from €228,299 to €195,300
- Gross operating margin +€5,197
up €5,197 (+9.7%), from €53,726 to €58,923
- Taxes +€1,448
up €1,448 (+11.6%), from €12,493 to €13,941
- Financial charges -€1,145
down €1,145 (-12.5%), from €9,168 to €8,022
- Financial income -€782
down €782 (-78.7%), from €993 to €212
- Other operating charges +€668
up €668 (+49.0%), from €1,364 to €2,032
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 | €566,247 | €570,032 | +€3,785 | +0.7% |
| Fixed assets | 21/28 | €500,095 | €500,095 | = | 0.0% |
| Financial fixed assets | 28 | €500,095 | €500,095 | = | 0.0% |
| Current assets | 29/58 | €66,152 | €69,937 | +€3,785 | +5.7% |
| Amounts receivable within one year | 40/41 | €7,539 | €11,229 | +€3,689 | +48.9% |
| Other amounts receivable | 41 | €7,539 | €11,229 | +€3,689 | +48.9% |
| Cash at bank and in hand | 54/58 | €58,436 | €58,221 | -€215 | -0.4% |
| Deferred charges and accrued income | 490/1 | €176 | €487 | +€311 | +176% |
| Total equity and liabilities | 10/49 | €566,247 | €570,032 | +€3,785 | +0.7% |
| Equity | 10/15 | €334,538 | €369,677 | +€35,139 | +10.5% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €315,938 | €351,077 | +€35,139 | +11.1% |
| Non-distributable reserves | 130/1 | €0 | - | = | |
| Reserves not available under the articles | 1311 | €0 | - | = | |
| Distributable reserves | 133 | €315,938 | €351,077 | +€35,139 | +11.1% |
| Amounts payable | 17/49 | €231,708 | €200,355 | -€31,354 | -13.5% |
| Amounts payable within one year | 42/48 | €231,708 | €200,355 | -€31,354 | -13.5% |
| Current portion of amounts payable after more than one year | 42 | €0 | - | = | |
| Trade debts | 44 | €689 | €1,214 | +€525 | +76.3% |
| Suppliers | 440/4 | €689 | €1,214 | +€525 | +76.3% |
| Taxes, remuneration and social security | 45 | €2,721 | €3,841 | +€1,120 | +41.2% |
| Taxes | 450/3 | €2,721 | €3,841 | +€1,120 | +41.2% |
| Other amounts payable | 47/48 | €228,299 | €195,300 | -€32,999 | -14.5% |
| Other operating charges | 640/8 | €1,364 | €2,032 | +€668 | +49.0% |
| Gross operating margin | 9900 | €53,726 | €58,923 | +€5,197 | +9.7% |
| Operating profit (loss) | 9901 | €52,362 | €56,891 | +€4,529 | +8.6% |
| Financial income | 75/76B | €993 | €212 | -€782 | -78.7% |
| Recurring financial income | 75 | €993 | €212 | -€782 | -78.7% |
| Financial charges | 65/66B | €9,168 | €8,022 | -€1,145 | -12.5% |
| Recurring financial charges | 65 | €9,168 | €8,022 | -€1,145 | -12.5% |
| Profit (loss) for the period before taxes | 9903 | €44,188 | €49,080 | +€4,892 | +11.1% |
| Income taxes | 67/77 | €12,493 | €13,941 | +€1,448 | +11.6% |
| Profit (loss) for the period | 9904 | €31,695 | €35,139 | +€3,444 | +10.9% |
| Profit (loss) for the period to be appropriated | 9905 | €31,695 | €35,139 | +€3,444 | +10.9% |
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 21 October 2026 via checked.be.