SERENITY AND CO: what changed
SERENITY AND CO
Largest movements
- Deferred charges and accrued income -€317,511
down €317,511 (-87.1%), from €364,660 to €47,149
- Cash +€15,241
up €15,241 (+19.0%), from €80,104 to €95,345
mainly Deferred charges and accrued income (+€317,511) and Net result for the year (+€2,800)
- Other debts -€293,598
down €293,598 (-67.3%), from €436,391 to €142,793
- Trade debts -€12,491
down €12,491 (-100%), from €12,491 to €0
- Gross operating margin -€6,053
down €6,053 (-18.7%), from €32,347 to €26,295
- Financial charges -€5,433
down €5,433 (-19.7%), from €27,509 to €22,076
- Other operating charges -€372
down €372 (-48.2%), from €772 to €400
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €444,764 | €142,494 | -€302,270 | -68.0% |
| Current assets | 29/58 | €444,764 | €142,494 | -€302,270 | -68.0% |
| Cash at bank and in hand | 54/58 | €80,104 | €95,345 | +€15,241 | +19.0% |
| Deferred charges and accrued income | 490/1 | €364,660 | €47,149 | -€317,511 | -87.1% |
| Total equity and liabilities | 10/49 | €444,764 | €142,494 | -€302,270 | -68.0% |
| Equity | 10/15 | -€5,167 | -€2,367 | +€2,800 | +54.2% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€23,767 | -€20,967 | +€2,800 | +11.8% |
| Amounts payable | 17/49 | €449,931 | €144,862 | -€305,070 | -67.8% |
| Amounts payable within one year | 42/48 | €449,931 | €144,862 | -€305,070 | -67.8% |
| Trade debts | 44 | €12,491 | €0 | -€12,491 | -100% |
| Suppliers | 440/4 | €12,491 | €0 | -€12,491 | -100% |
| Taxes, remuneration and social security | 45 | €1,050 | €2,069 | +€1,019 | +97.1% |
| Taxes | 450/3 | €1,050 | €2,069 | +€1,019 | +97.1% |
| Other amounts payable | 47/48 | €436,391 | €142,793 | -€293,598 | -67.3% |
| Other operating charges | 640/8 | €772 | €400 | -€372 | -48.2% |
| Gross operating margin | 9900 | €32,347 | €26,295 | -€6,053 | -18.7% |
| Operating profit (loss) | 9901 | €31,575 | €25,895 | -€5,681 | -18.0% |
| Financial income | 75/76B | €0 | - | = | |
| Recurring financial income | 75 | €0 | - | = | |
| Financial charges | 65/66B | €27,509 | €22,076 | -€5,433 | -19.7% |
| Recurring financial charges | 65 | €27,509 | €22,076 | -€5,433 | -19.7% |
| Profit (loss) for the period before taxes | 9903 | €4,067 | €3,819 | -€248 | -6.1% |
| Income taxes | 67/77 | €1,050 | €1,019 | -€31 | -2.9% |
| Profit (loss) for the period | 9904 | €3,017 | €2,800 | -€217 | -7.2% |
| Profit (loss) for the period to be appropriated | 9905 | €3,017 | €2,800 | -€217 | -7.2% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 8 November 2026 via checked.be.