SILICONE MARCHE: 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.
SILICONE MARCHE
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€798,638
up €798,638 (+62.4%), from €1.3m to €2.1m
- Short-term financial debts -€400,000
no longer reported in 2025 (was €400,000)
- Trade debts -€169,633
down €169,633 (-98.4%), from €172,455 to €2,823
- Profit (loss) carried forward -€121,244
down €121,244 (-18.3%), from -€661,352 to -€782,596
- Debts after one year -€85,433
down €85,433 (-9.3%), from €918,148 to €832,715
- Gross operating margin +€45,051
up €45,051 (+87.2%), from -€51,659 to -€6,608
- Financial charges -€31,918
down €31,918 (-21.9%), from €145,432 to €113,514
- Other operating charges -€21,436
down €21,436 (-95.0%), from €22,557 to €1,121
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 | €2,255,086 | €2,267,363 | +€12,277 | +0.5% |
| Formation expenses | 20 | €0 | €0 | = | |
| Current assets | 29/58 | €2,255,086 | €2,267,363 | +€12,277 | +0.5% |
| Stocks and contracts in progress | 3 | €2,234,479 | €2,234,479 | = | 0.0% |
| Stocks | 30/36 | €2,234,479 | €2,234,479 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €3,945 | €18,743 | +€14,798 | +375% |
| Trade receivables | 40 | €431 | - | -€431 | |
| Other amounts receivable | 41 | €3,515 | €18,743 | +€15,228 | +433% |
| Cash at bank and in hand | 54/58 | €16,661 | €13,867 | -€2,794 | -16.8% |
| Deferred charges and accrued income | 490/1 | - | €273 | +€273 | |
| Total equity and liabilities | 10/49 | €2,255,086 | €2,267,363 | +€12,277 | +0.5% |
| Equity | 10/15 | -€621,352 | -€742,596 | -€121,244 | -19.5% |
| Contributions | 10/11 | €40,000 | €40,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€661,352 | -€782,596 | -€121,244 | -18.3% |
| Amounts payable | 17/49 | €2,876,438 | €3,009,959 | +€133,521 | +4.6% |
| Amounts payable after more than one year | 17 | €918,148 | €832,715 | -€85,433 | -9.3% |
| Financial debts | 170/4 | €918,148 | €832,715 | -€85,433 | -9.3% |
| Amounts payable within one year | 42/48 | €1,934,284 | €2,166,871 | +€232,587 | +12.0% |
| Current portion of amounts payable after more than one year | 42 | €81,852 | €85,433 | +€3,581 | +4.4% |
| Financial debts | 43 | €400,000 | - | -€400,000 | |
| Credit institutions | 430/8 | €400,000 | - | -€400,000 | |
| Trade debts | 44 | €172,455 | €2,823 | -€169,633 | -98.4% |
| Suppliers | 440/4 | €172,455 | €2,823 | -€169,633 | -98.4% |
| Other amounts payable | 47/48 | €1,279,977 | €2,078,615 | +€798,638 | +62.4% |
| Accrued charges and deferred income | 492/3 | €24,006 | €10,373 | -€13,633 | -56.8% |
| Other operating charges | 640/8 | €22,557 | €1,121 | -€21,436 | -95.0% |
| Non-recurring operating charges | 66A | €129,572 | - | -€129,572 | |
| Gross operating margin | 9900 | -€51,659 | -€6,608 | +€45,051 | +87.2% |
| Operating profit (loss) | 9901 | -€203,789 | -€7,730 | +€196,059 | +96.2% |
| Financial charges | 65/66B | €145,432 | €113,514 | -€31,918 | -21.9% |
| Recurring financial charges | 65 | €145,432 | €113,514 | -€31,918 | -21.9% |
| Profit (loss) for the period before taxes | 9903 | -€349,221 | -€121,244 | +€227,977 | +65.3% |
| Profit (loss) for the period | 9904 | -€349,221 | -€121,244 | +€227,977 | +65.3% |
| Profit (loss) for the period to be appropriated | 9905 | -€349,221 | -€121,244 | +€227,977 | +65.3% |
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 15 October 2026 via checked.be.