SIMORQ: what changed
SIMORQ
Largest movements
- Cash -€101,022
down €101,022 (-100.0%), from €101,066 to €44
mainly Other debts (-€100,000) and Net result for the year (-€2,272)
- Other debts -€100,000
no longer reported in 2025 (was €100,000)
- Profit (loss) carried forward -€2,272
down €2,272 (-57.8%), from -€3,934 to -€6,206
- Trade debts +€1,250
new in 2025: €1,250
- Gross operating margin -€193
down €193 (-13.3%), from -€1,446 to -€1,639
- Other operating charges +€137
up €137 (+30.6%), from €449 to €587
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 | €101,066 | €44 | -€101,022 | -100.0% |
| Current assets | 29/58 | €101,066 | €44 | -€101,022 | -100.0% |
| Cash at bank and in hand | 54/58 | €101,066 | €44 | -€101,022 | -100.0% |
| Total equity and liabilities | 10/49 | €101,066 | €44 | -€101,022 | -100.0% |
| Equity | 10/15 | €1,066 | -€1,206 | -€2,272 | |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Contributions outside capital | 11 | €5,000 | - | -€5,000 | |
| Other | 1109/19 | €5,000 | - | -€5,000 | |
| Profit (loss) carried forward | 14 | -€3,934 | -€6,206 | -€2,272 | -57.8% |
| Amounts payable | 17/49 | €100,000 | €1,250 | -€98,750 | -98.8% |
| Amounts payable within one year | 42/48 | €100,000 | €1,250 | -€98,750 | -98.8% |
| Trade debts | 44 | - | €1,250 | +€1,250 | |
| Suppliers | 440/4 | - | €1,250 | +€1,250 | |
| Other amounts payable | 47/48 | €100,000 | - | -€100,000 | |
| Other operating charges | 640/8 | €449 | €587 | +€137 | +30.6% |
| Gross operating margin | 9900 | -€1,446 | -€1,639 | -€193 | -13.3% |
| Operating profit (loss) | 9901 | -€1,896 | -€2,226 | -€330 | -17.4% |
| Financial income | 75/76B | €2 | - | -€2 | |
| Recurring financial income | 75 | €2 | - | -€2 | |
| Financial charges | 65/66B | €35 | €46 | +€12 | +33.3% |
| Recurring financial charges | 65 | €35 | €46 | +€12 | +33.3% |
| Profit (loss) for the period before taxes | 9903 | -€1,929 | -€2,272 | -€343 | -17.8% |
| Profit (loss) for the period | 9904 | -€1,929 | -€2,272 | -€343 | -17.8% |
| Profit (loss) for the period to be appropriated | 9905 | -€1,929 | -€2,272 | -€343 | -17.8% |
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 6 November 2026 via checked.be.