SELECT HUMAN RESOURCES: 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.
SELECT HUMAN RESOURCES
Largest movements
- Receivables within one year -€1.8m
down €1.8m (-19.9%), from €9.3m to €7.5m
of which Other amounts receivable: -€1.9m
- Deferred charges and accrued income -€435,841
down €435,841 (-80.8%), from €539,234 to €103,393
- Trade debts -€1.2m
down €1.2m (-54.6%), from €2.2m to €1.0m
- Tax, wage and social debts -€962,028
down €962,028 (-27.7%), from €3.5m to €2.5m
of which Remuneration and social security: -€849,436
- Other debts -€226,460
down €226,460 (-51.0%), from €443,969 to €217,509
- Profit (loss) carried forward +€220,408
up €220,408 (+11.6%), from €1.9m to €2.1m
- Short-term financial debts -€133,792
down €133,792 (-15.3%), from €875,088 to €741,296
- Turnover -€4.6m
down €4.6m (-15.9%), from €29.1m to €24.4m
- Staff costs -€3.8m
down €3.8m (-15.3%), from €25.1m to €21.2m
- Services and other goods -€604,378
down €604,378 (-11.7%), from €5.1m to €4.5m
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 | €10,363,445 | €8,018,356 | -€2.3m | -22.6% |
| Formation expenses | 20 | €2,519 | €1,088 | -€1,431 | -56.8% |
| Fixed assets | 21/28 | €288,298 | €237,265 | -€51,033 | -17.7% |
| Intangible fixed assets | 21 | €55,535 | €47,133 | -€8,402 | -15.1% |
| Tangible fixed assets | 22/27 | €228,219 | €147,806 | -€80,414 | -35.2% |
| Plant, machinery and equipment | 23 | €38,163 | €19,149 | -€19,014 | -49.8% |
| Furniture and vehicles | 24 | €59,239 | €35,936 | -€23,303 | -39.3% |
| Other tangible fixed assets | 26 | €130,817 | €92,721 | -€38,097 | -29.1% |
| Financial fixed assets | 28 | €4,544 | €42,327 | +€37,783 | +831.6% |
| Affiliated companies | 280/1 | €186 | €186 | = | 0.0% |
| Participating interests | 280 | €186 | €186 | = | 0.0% |
| Other financial fixed assets | 284/8 | €4,358 | €42,141 | +€37,783 | +867.0% |
| Amounts receivable and cash guarantees | 285/8 | €4,358 | €42,141 | +€37,783 | +867.0% |
| Current assets | 29/58 | €10,072,627 | €7,780,002 | -€2.3m | -22.8% |
| Amounts receivable within one year | 40/41 | €9,313,146 | €7,463,281 | -€1.8m | -19.9% |
| Trade receivables | 40 | €2,554,863 | €2,635,223 | +€80,361 | +3.1% |
| Other amounts receivable | 41 | €6,758,284 | €4,828,058 | -€1.9m | -28.6% |
| Cash at bank and in hand | 54/58 | €220,247 | €213,328 | -€6,919 | -3.1% |
| Deferred charges and accrued income | 490/1 | €539,234 | €103,393 | -€435,841 | -80.8% |
| Total equity and liabilities | 10/49 | €10,363,445 | €8,018,356 | -€2.3m | -22.6% |
| Equity | 10/15 | €2,935,216 | €3,210,354 | +€275,138 | +9.4% |
| Contributions | 10/11 | €608,124 | €608,124 | = | 0.0% |
| Capital | 10 | €608,124 | €608,124 | = | 0.0% |
| Issued capital | 100 | €608,124 | €608,124 | = | 0.0% |
| Reserves | 13 | €434,150 | €488,880 | +€54,730 | +12.6% |
| Non-distributable reserves | 130/1 | €65,000 | €65,000 | = | 0.0% |
| Legal reserve | 130 | €65,000 | €65,000 | = | 0.0% |
| Tax-exempt reserves | 132 | €252,600 | €223,130 | -€29,470 | -11.7% |
| Distributable reserves | 133 | €116,550 | €200,750 | +€84,200 | +72.2% |
| Profit (loss) carried forward | 14 | €1,892,942 | €2,113,350 | +€220,408 | +11.6% |
| Provisions and deferred taxes | 16 | €50,164 | - | -€50,164 | |
| Provisions for liabilities and charges | 160/5 | €50,164 | - | -€50,164 | |
| Other liabilities and charges | 164/5 | €50,164 | - | -€50,164 | |
| Amounts payable | 17/49 | €7,378,065 | €4,808,002 | -€2.6m | -34.8% |
| Amounts payable within one year | 42/48 | €7,096,313 | €4,567,220 | -€2.5m | -35.6% |
| Financial debts | 43 | €875,088 | €741,296 | -€133,792 | -15.3% |
| Credit institutions | 430/8 | €875,088 | €741,296 | -€133,792 | -15.3% |
| Trade debts | 44 | €2,209,885 | €1,003,072 | -€1.2m | -54.6% |
| Suppliers | 440/4 | €2,209,885 | €1,003,072 | -€1.2m | -54.6% |
| Advances received on contracts in progress | 46 | €90,937 | €90,937 | = | 0.0% |
| Taxes, remuneration and social security | 45 | €3,476,434 | €2,514,406 | -€962,028 | -27.7% |
| Taxes | 450/3 | €800,523 | €687,930 | -€112,592 | -14.1% |
| Remuneration and social security | 454/9 | €2,675,912 | €1,826,476 | -€849,436 | -31.7% |
| Other amounts payable | 47/48 | €443,969 | €217,509 | -€226,460 | -51.0% |
| Accrued charges and deferred income | 492/3 | €281,751 | €240,781 | -€40,970 | -14.5% |
| Operating income | 70/76A | €31,237,964 | €26,598,710 | -€4.6m | -14.9% |
| Turnover | 70 | €29,060,198 | €24,431,667 | -€4.6m | -15.9% |
| Other operating income | 74 | €2,083,349 | €2,150,447 | +€67,098 | +3.2% |
| Non-recurring operating income | 76A | €94,418 | €16,596 | -€77,822 | -82.4% |
| Operating charges | 60/66A | €30,296,144 | €25,885,263 | -€4.4m | -14.6% |
| Services and other goods | 61 | €5,148,996 | €4,544,618 | -€604,378 | -11.7% |
| Remuneration, social security and pensions | 62 | €25,057,457 | €21,233,154 | -€3.8m | -15.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €117,400 | €97,045 | -€20,355 | -17.3% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €2,697 | €48,375 | +€45,678 | +1693.5% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | -€93,159 | -€50,164 | +€42,994 | +46.2% |
| Other operating charges | 640/8 | €9,649 | €9,604 | -€45 | -0.5% |
| Non-recurring operating charges | 66A | €53,104 | €2,632 | -€50,472 | -95.0% |
| Operating profit (loss) | 9901 | €941,820 | €713,448 | -€228,373 | -24.2% |
| Financial income | 75/76B | €360,118 | €138,999 | -€221,119 | -61.4% |
| Recurring financial income | 75 | €360,118 | €138,999 | -€221,119 | -61.4% |
| Income from financial fixed assets | 750 | €10,750 | €11,000 | +€250 | +2.3% |
| Income from current assets | 751 | €348,767 | €127,319 | -€221,448 | -63.5% |
| Other financial income | 752/9 | €601 | €680 | +€78 | +13.0% |
| Financial charges | 65/66B | €296,673 | €204,482 | -€92,191 | -31.1% |
| Recurring financial charges | 65 | €296,673 | €204,365 | -€92,307 | -31.1% |
| Debt charges | 650 | €291,858 | €199,600 | -€92,258 | -31.6% |
| Other financial charges | 652/9 | €4,815 | €4,766 | -€49 | -1.0% |
| Non-recurring financial charges | 66B | - | €117 | +€117 | |
| Profit (loss) for the period before taxes | 9903 | €1,005,265 | €647,964 | -€357,301 | -35.5% |
| Income taxes | 67/77 | €453,845 | €282,826 | -€171,019 | -37.7% |
| Taxes | 670/3 | €453,845 | €282,826 | -€171,019 | -37.7% |
| Profit (loss) for the period | 9904 | €551,421 | €365,138 | -€186,282 | -33.8% |
| Transfer from tax-exempt reserves | 789 | €63,150 | €84,200 | +€21,050 | +33.3% |
| Transfer to tax-exempt reserves | 689 | €50,520 | €54,730 | +€4,210 | +8.3% |
| Profit (loss) for the period to be appropriated | 9905 | €564,051 | €394,608 | -€169,442 | -30.0% |
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 6 October 2026 via checked.be.