Simon Graff Avocat: what changed
Simon Graff Avocat
Largest movements
- Cash -€85,491
down €85,491 (-50.3%), from €170,008 to €84,517
mainly Contributions, distributions and other (-€87,599) and Other debts (-€74,261)
- Receivables within one year +€10,748
up €10,748 (+243%), from €4,423 to €15,171
of which Trade receivables: +€12,500
- Tangible fixed assets -€1,806
down €1,806 (-52.0%), from €3,475 to €1,669
- Other debts -€74,261
down €74,261 (-45.6%), from €163,000 to €88,739
- Profit (loss) carried forward -€5,474
no longer reported in 2025 (was €5,474)
- Tax, wage and social debts +€2,066
up €2,066 (+24.3%), from €8,511 to €10,577
- Gross operating margin +€32,560
up €32,560 (+42.4%), from €76,793 to €109,353
- Taxes +€6,971
up €6,971 (+42.6%), from €16,357 to €23,329
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 | €180,068 | €102,663 | -€77,405 | -43.0% |
| Fixed assets | 21/28 | €3,475 | €1,669 | -€1,806 | -52.0% |
| Tangible fixed assets | 22/27 | €3,475 | €1,669 | -€1,806 | -52.0% |
| Furniture and vehicles | 24 | €3,475 | €1,669 | -€1,806 | -52.0% |
| Current assets | 29/58 | €176,592 | €100,994 | -€75,598 | -42.8% |
| Amounts receivable within one year | 40/41 | €4,423 | €15,171 | +€10,748 | +243% |
| Trade receivables | 40 | - | €12,500 | +€12,500 | |
| Other amounts receivable | 41 | €4,423 | €2,671 | -€1,752 | -39.6% |
| Cash at bank and in hand | 54/58 | €170,008 | €84,517 | -€85,491 | -50.3% |
| Deferred charges and accrued income | 490/1 | €2,162 | €1,305 | -€856 | -39.6% |
| Total equity and liabilities | 10/49 | €180,068 | €102,663 | -€77,405 | -43.0% |
| Equity | 10/15 | €7,474 | €2,000 | -€5,474 | -73.2% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €5,474 | - | -€5,474 | |
| Amounts payable | 17/49 | €172,594 | €100,663 | -€71,931 | -41.7% |
| Amounts payable within one year | 42/48 | €172,594 | €100,663 | -€71,931 | -41.7% |
| Trade debts | 44 | €1,083 | €1,347 | +€264 | +24.4% |
| Suppliers | 440/4 | €1,083 | €1,347 | +€264 | +24.4% |
| Taxes, remuneration and social security | 45 | €8,511 | €10,577 | +€2,066 | +24.3% |
| Taxes | 450/3 | €8,511 | €10,577 | +€2,066 | +24.3% |
| Other amounts payable | 47/48 | €163,000 | €88,739 | -€74,261 | -45.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,367 | €1,806 | +€439 | +32.1% |
| Other operating charges | 640/8 | €577 | €944 | +€366 | +63.5% |
| Gross operating margin | 9900 | €76,793 | €109,353 | +€32,560 | +42.4% |
| Operating profit (loss) | 9901 | €74,849 | €106,603 | +€31,754 | +42.4% |
| Financial income | 75/76B | €168 | €123 | -€44 | -26.5% |
| Recurring financial income | 75 | €168 | €123 | -€44 | -26.5% |
| Financial charges | 65/66B | €1,401 | €1,272 | -€128 | -9.2% |
| Recurring financial charges | 65 | €1,401 | €1,272 | -€128 | -9.2% |
| Profit (loss) for the period before taxes | 9903 | €73,616 | €105,454 | +€31,838 | +43.2% |
| Income taxes | 67/77 | €16,357 | €23,329 | +€6,971 | +42.6% |
| Profit (loss) for the period | 9904 | €57,259 | €82,125 | +€24,867 | +43.4% |
| Profit (loss) for the period to be appropriated | 9905 | €57,259 | €82,125 | +€24,867 | +43.4% |
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.