Silvagro: 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.
Silvagro
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year +€105,643
up €105,643 (+59.9%), from €176,269 to €281,911
- Other debts -€101,634
down €101,634 (-94.4%), from €107,634 to €6,000
- Gross operating margin +€5,033
up €5,033 (+24.8%), from €20,267 to €25,299
- Financial charges +€4,281
up €4,281 (+119%), from €3,605 to €7,886
- Other operating charges +€2,663
up €2,663 (+35.0%), from €7,599 to €10,261
- Taxes -€547
down €547 (-28.7%), from €1,908 to €1,361
- Financial income -€293
down €293 (-100%), from €293 to €0
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 | €1,668,522 | €1,682,836 | +€14,314 | +0.9% |
| Fixed assets | 21/28 | €1,632,585 | €1,630,632 | -€1,953 | -0.1% |
| Tangible fixed assets | 22/27 | €1,632,585 | €1,630,632 | -€1,953 | -0.1% |
| Land and buildings | 22 | €1,625,508 | €1,625,508 | = | 0.0% |
| Plant, machinery and equipment | 23 | €6,832 | €5,124 | -€1,708 | -25.0% |
| Other tangible fixed assets | 26 | €245 | €0 | -€245 | -100% |
| Current assets | 29/58 | €35,937 | €52,204 | +€16,267 | +45.3% |
| Amounts receivable within one year | 40/41 | €2,900 | €12,988 | +€10,088 | +348% |
| Trade receivables | 40 | €2,317 | €8,313 | +€5,996 | +259% |
| Other amounts receivable | 41 | €583 | €4,675 | +€4,092 | +702% |
| Cash at bank and in hand | 54/58 | €33,038 | €38,653 | +€5,616 | +17.0% |
| Deferred charges and accrued income | 490/1 | - | €563 | +€563 | |
| Total equity and liabilities | 10/49 | €1,668,522 | €1,682,836 | +€14,314 | +0.9% |
| Equity | 10/15 | €1,369,056 | €1,373,139 | +€4,083 | +0.3% |
| Contributions | 10/11 | €1,248,511 | €1,248,511 | = | 0.0% |
| Reserves | 13 | €120,545 | €124,628 | +€4,083 | +3.4% |
| Distributable reserves | 133 | €120,545 | €124,628 | +€4,083 | +3.4% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €299,466 | €309,697 | +€10,231 | +3.4% |
| Amounts payable after more than one year | 17 | €176,269 | €281,911 | +€105,643 | +59.9% |
| Financial debts | 170/4 | €176,269 | €281,911 | +€105,643 | +59.9% |
| Amounts payable within one year | 42/48 | €119,672 | €20,559 | -€99,113 | -82.8% |
| Trade debts | 44 | €9,336 | €13,910 | +€4,574 | +49.0% |
| Suppliers | 440/4 | €9,336 | €13,910 | +€4,574 | +49.0% |
| Taxes, remuneration and social security | 45 | €2,702 | €649 | -€2,054 | -76.0% |
| Taxes | 450/3 | €2,702 | €649 | -€2,054 | -76.0% |
| Other amounts payable | 47/48 | €107,634 | €6,000 | -€101,634 | -94.4% |
| Accrued charges and deferred income | 492/3 | €3,525 | €7,227 | +€3,701 | +105% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,723 | €1,708 | -€15 | -0.9% |
| Other operating charges | 640/8 | €7,599 | €10,261 | +€2,663 | +35.0% |
| Gross operating margin | 9900 | €20,267 | €25,299 | +€5,033 | +24.8% |
| Operating profit (loss) | 9901 | €10,945 | €13,330 | +€2,385 | +21.8% |
| Financial income | 75/76B | €293 | €0 | -€293 | -100% |
| Recurring financial income | 75 | €293 | €0 | -€293 | -100% |
| Financial charges | 65/66B | €3,605 | €7,886 | +€4,281 | +119% |
| Recurring financial charges | 65 | €3,605 | €7,886 | +€4,281 | +119% |
| Profit (loss) for the period before taxes | 9903 | €7,633 | €5,444 | -€2,189 | -28.7% |
| Income taxes | 67/77 | €1,908 | €1,361 | -€547 | -28.7% |
| Profit (loss) for the period | 9904 | €5,725 | €4,083 | -€1,641 | -28.7% |
| Profit (loss) for the period to be appropriated | 9905 | €5,725 | €4,083 | -€1,641 | -28.7% |
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 13 October 2026 via checked.be.