SIAJ: 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.
SIAJ
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€42,822
up €42,822 (+27.6%), from €155,267 to €198,089
- Debts after one year -€37,710
down €37,710 (-35.3%), from €106,773 to €69,063
- Reserves -€8,288
down €8,288 (-5.0%), from €166,875 to €158,587
- Tax, wage and social debts +€8,062
up €8,062 (+89.6%), from €9,002 to €17,064
- Contributions +€6,150
up €6,150 (+49.6%), from €12,400 to €18,550
- Financial income +€10,004
up €10,004 (+113,294%), from €9 to €10,013
- Financial charges -€1,877
down €1,877 (-11.6%), from €16,177 to €14,300
- Taxes +€1,611
up €1,611 (+16.4%), from €9,817 to €11,428
- Gross operating margin -€1,442
down €1,442 (-3.0%), from €47,715 to €46,272
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 | €499,706 | €507,519 | +€7,813 | +1.6% |
| Fixed assets | 21/28 | €488,139 | €488,462 | +€323 | +0.1% |
| Intangible fixed assets | 21 | €672 | €32 | -€640 | -95.3% |
| Tangible fixed assets | 22/27 | €1,472 | €2,435 | +€964 | +65.5% |
| Plant, machinery and equipment | 23 | €1,244 | €2,314 | +€1,069 | +85.9% |
| Furniture and vehicles | 24 | €227 | €122 | -€106 | -46.6% |
| Financial fixed assets | 28 | €485,995 | €485,995 | = | 0.0% |
| Current assets | 29/58 | €11,567 | €19,057 | +€7,490 | +64.8% |
| Amounts receivable within one year | 40/41 | €6,528 | €8,911 | +€2,384 | +36.5% |
| Trade receivables | 40 | €6,516 | €8,911 | +€2,396 | +36.8% |
| Other amounts receivable | 41 | €12 | - | -€12 | |
| Cash at bank and in hand | 54/58 | €4,534 | €9,267 | +€4,733 | +104% |
| Deferred charges and accrued income | 490/1 | €505 | €878 | +€373 | +73.8% |
| Total equity and liabilities | 10/49 | €499,706 | €507,519 | +€7,813 | +1.6% |
| Equity | 10/15 | €179,275 | €177,137 | -€2,138 | -1.2% |
| Contributions | 10/11 | €12,400 | €18,550 | +€6,150 | +49.6% |
| Reserves | 13 | €166,875 | €158,587 | -€8,288 | -5.0% |
| Distributable reserves | 133 | €166,875 | €158,587 | -€8,288 | -5.0% |
| Amounts payable | 17/49 | €320,431 | €330,382 | +€9,951 | +3.1% |
| Amounts payable after more than one year | 17 | €106,773 | €69,063 | -€37,710 | -35.3% |
| Financial debts | 170/4 | €106,773 | €69,063 | -€37,710 | -35.3% |
| Amounts payable within one year | 42/48 | €206,748 | €254,630 | +€47,882 | +23.2% |
| Current portion of amounts payable after more than one year | 42 | €36,485 | €37,710 | +€1,224 | +3.4% |
| Trade debts | 44 | €5,994 | €1,768 | -€4,226 | -70.5% |
| Suppliers | 440/4 | €5,994 | €1,768 | -€4,226 | -70.5% |
| Taxes, remuneration and social security | 45 | €9,002 | €17,064 | +€8,062 | +89.6% |
| Taxes | 450/3 | €9,002 | €17,064 | +€8,062 | +89.6% |
| Other amounts payable | 47/48 | €155,267 | €198,089 | +€42,822 | +27.6% |
| Accrued charges and deferred income | 492/3 | €6,910 | €6,689 | -€221 | -3.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,112 | €1,246 | +€135 | +12.1% |
| Other operating charges | 640/8 | €590 | €783 | +€192 | +32.6% |
| Gross operating margin | 9900 | €47,715 | €46,272 | -€1,442 | -3.0% |
| Operating profit (loss) | 9901 | €46,013 | €44,243 | -€1,769 | -3.8% |
| Financial income | 75/76B | €9 | €10,013 | +€10,004 | +113,294% |
| Recurring financial income | 75 | €9 | €10,013 | +€10,004 | +113,294% |
| Financial charges | 65/66B | €16,177 | €14,300 | -€1,877 | -11.6% |
| Recurring financial charges | 65 | €16,177 | €14,300 | -€1,877 | -11.6% |
| Profit (loss) for the period before taxes | 9903 | €29,845 | €39,956 | +€10,111 | +33.9% |
| Income taxes | 67/77 | €9,817 | €11,428 | +€1,611 | +16.4% |
| Profit (loss) for the period | 9904 | €20,028 | €28,528 | +€8,500 | +42.4% |
| Profit (loss) for the period to be appropriated | 9905 | €20,028 | €28,528 | +€8,500 | +42.4% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 21 October 2026 via checked.be.