Solomon Solutions: 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.
Solomon Solutions
Largest movements
- Receivables within one year +€6,920
up €6,920 (+212%), from €3,270 to €10,190
of which Trade receivables: +€8,894
- Tangible fixed assets -€1,001
down €1,001 (-24.5%), from €4,089 to €3,088
- Cash -€469
down €469 (-64.2%), from €730 to €262
mainly Receivables within one year (-€6,920) and Debts after one year (-€1,699)
- Tax, wage and social debts +€5,038
new in 2025: €5,038
of which Remuneration and social security: +€3,212
- Other debts +€1,925
new in 2025: €1,925
- Profit (loss) carried forward +€1,890
up €1,890 (+599%), from €316 to €2,205
- Debts after one year -€1,699
down €1,699 (-85.5%), from €1,987 to €288
- Trade debts -€1,554
down €1,554 (-80.2%), from €1,938 to €384
- Gross operating margin +€9,544
up €9,544, from -€5,236 to €4,309
- Taxes +€854
up €854 (+426%), from €200 to €1,054
- Other operating charges -€403
down €403 (-68.7%), from €587 to €183
- Depreciation +€83
up €83 (+9.1%), from €918 to €1,001
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 | €8,090 | €13,539 | +€5,450 | +67.4% |
| Fixed assets | 21/28 | €4,089 | €3,088 | -€1,001 | -24.5% |
| Tangible fixed assets | 22/27 | €4,089 | €3,088 | -€1,001 | -24.5% |
| Furniture and vehicles | 24 | €4,089 | €3,088 | -€1,001 | -24.5% |
| Current assets | 29/58 | €4,000 | €10,451 | +€6,451 | +161% |
| Amounts receivable within one year | 40/41 | €3,270 | €10,190 | +€6,920 | +212% |
| Trade receivables | 40 | €696 | €9,590 | +€8,894 | +1,278% |
| Other amounts receivable | 41 | €2,574 | €600 | -€1,974 | -76.7% |
| Cash at bank and in hand | 54/58 | €730 | €262 | -€469 | -64.2% |
| Total equity and liabilities | 10/49 | €8,090 | €13,539 | +€5,450 | +67.4% |
| Equity | 10/15 | €2,316 | €4,205 | +€1,890 | +81.6% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €316 | €2,205 | +€1,890 | +599% |
| Amounts payable | 17/49 | €5,774 | €9,334 | +€3,560 | +61.7% |
| Amounts payable after more than one year | 17 | €1,987 | €288 | -€1,699 | -85.5% |
| Financial debts | 170/4 | €1,987 | €288 | -€1,699 | -85.5% |
| Amounts payable within one year | 42/48 | €3,587 | €9,046 | +€5,458 | +152% |
| Current portion of amounts payable after more than one year | 42 | €1,649 | €1,699 | +€49 | +3.0% |
| Trade debts | 44 | €1,938 | €384 | -€1,554 | -80.2% |
| Suppliers | 440/4 | €1,938 | €384 | -€1,554 | -80.2% |
| Taxes, remuneration and social security | 45 | - | €5,038 | +€5,038 | |
| Taxes | 450/3 | - | €1,826 | +€1,826 | |
| Remuneration and social security | 454/9 | - | €3,212 | +€3,212 | |
| Other amounts payable | 47/48 | - | €1,925 | +€1,925 | |
| Accrued charges and deferred income | 492/3 | €200 | - | -€200 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €918 | €1,001 | +€83 | +9.1% |
| Other operating charges | 640/8 | €587 | €183 | -€403 | -68.7% |
| Gross operating margin | 9900 | -€5,236 | €4,309 | +€9,544 | |
| Operating profit (loss) | 9901 | -€6,740 | €3,124 | +€9,864 | |
| Financial income | 75/76B | €0 | - | -€0 | |
| Recurring financial income | 75 | €0 | - | -€0 | |
| Financial charges | 65/66B | €151 | €180 | +€29 | +19.0% |
| Recurring financial charges | 65 | €151 | €180 | +€29 | +19.0% |
| Profit (loss) for the period before taxes | 9903 | -€6,891 | €2,944 | +€9,835 | |
| Income taxes | 67/77 | €200 | €1,054 | +€854 | +426% |
| Profit (loss) for the period | 9904 | -€7,092 | €1,890 | +€8,981 | |
| Profit (loss) for the period to be appropriated | 9905 | -€7,092 | €1,890 | +€8,981 |
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 16 October 2026 via checked.be.