SOFIE BINTEIN: what changed
SOFIE BINTEIN
Largest movements
- Cash +€23,348
up €23,348 (+22.1%), from €105,850 to €129,198
mainly Net result for the year (+€57,857) and Depreciation (+€19,191)
- Tangible fixed assets -€19,191
down €19,191 (-6.3%), from €303,235 to €284,044
of which Furniture and vehicles: -€12,755
- Reserves +€57,857
up €57,857 (+32.2%), from €179,838 to €237,696
- Other debts -€24,609
down €24,609 (-71.1%), from €34,615 to €10,006
- Debts after one year -€22,824
down €22,824 (-17.3%), from €131,942 to €109,118
- Gross operating margin +€14,967
up €14,967 (+16.7%), from €89,782 to €104,749
- Depreciation +€11,909
up €11,909 (+164%), from €7,283 to €19,191
- Other operating charges -€7,998
down €7,998 (-85.7%), from €9,330 to €1,332
- Taxes +€2,823
up €2,823 (+13.9%), from €20,290 to €23,113
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 | €411,917 | €419,264 | +€7,346 | +1.8% |
| Fixed assets | 21/28 | €303,235 | €284,044 | -€19,191 | -6.3% |
| Tangible fixed assets | 22/27 | €303,235 | €284,044 | -€19,191 | -6.3% |
| Land and buildings | 22 | €253,060 | €246,624 | -€6,436 | -2.5% |
| Furniture and vehicles | 24 | €50,175 | €37,419 | -€12,755 | -25.4% |
| Current assets | 29/58 | €108,682 | €135,220 | +€26,538 | +24.4% |
| Amounts receivable within one year | 40/41 | - | €2,868 | +€2,868 | |
| Trade receivables | 40 | - | €2,868 | +€2,868 | |
| Cash at bank and in hand | 54/58 | €105,850 | €129,198 | +€23,348 | +22.1% |
| Deferred charges and accrued income | 490/1 | €2,832 | €3,154 | +€322 | +11.4% |
| Total equity and liabilities | 10/49 | €411,917 | €419,264 | +€7,346 | +1.8% |
| Equity | 10/15 | €194,838 | €252,696 | +€57,857 | +29.7% |
| Contributions | 10/11 | €15,000 | €15,000 | = | 0.0% |
| Reserves | 13 | €179,838 | €237,696 | +€57,857 | +32.2% |
| Distributable reserves | 133 | €179,838 | €237,696 | +€57,857 | +32.2% |
| Amounts payable | 17/49 | €217,079 | €166,568 | -€50,511 | -23.3% |
| Amounts payable after more than one year | 17 | €131,942 | €109,118 | -€22,824 | -17.3% |
| Financial debts | 170/4 | €131,942 | €109,118 | -€22,824 | -17.3% |
| Amounts payable within one year | 42/48 | €85,137 | €57,450 | -€27,686 | -32.5% |
| Current portion of amounts payable after more than one year | 42 | €22,317 | €22,824 | +€507 | +2.3% |
| Trade debts | 44 | €2 | €24 | +€22 | +1,046% |
| Suppliers | 440/4 | €2 | €24 | +€22 | +1,046% |
| Taxes, remuneration and social security | 45 | €28,202 | €24,596 | -€3,606 | -12.8% |
| Taxes | 450/3 | €28,194 | €24,596 | -€3,598 | -12.8% |
| Remuneration and social security | 454/9 | €8 | - | -€8 | |
| Other amounts payable | 47/48 | €34,615 | €10,006 | -€24,609 | -71.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €7,283 | €19,191 | +€11,909 | +164% |
| Other operating charges | 640/8 | €9,330 | €1,332 | -€7,998 | -85.7% |
| Gross operating margin | 9900 | €89,782 | €104,749 | +€14,967 | +16.7% |
| Operating profit (loss) | 9901 | €73,170 | €84,226 | +€11,056 | +15.1% |
| Financial charges | 65/66B | €2,953 | €3,255 | +€303 | +10.3% |
| Recurring financial charges | 65 | €2,953 | €3,255 | +€303 | +10.3% |
| Profit (loss) for the period before taxes | 9903 | €70,217 | €80,970 | +€10,753 | +15.3% |
| Income taxes | 67/77 | €20,290 | €23,113 | +€2,823 | +13.9% |
| Profit (loss) for the period | 9904 | €49,927 | €57,857 | +€7,930 | +15.9% |
| Profit (loss) for the period to be appropriated | 9905 | €49,927 | €57,857 | +€7,930 | +15.9% |
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.