SOURCE TO GROW: 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.
SOURCE TO GROW
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward -€56,290
down €56,290 (-100%), from €56,290 to €0
- Other debts +€47,816
up €47,816 (+153,996%), from €31 to €47,847
- Contributions +€12,400
up €12,400 (+200%), from €6,200 to €18,600
- Reserves -€5,338
down €5,338 (-3.2%), from €167,065 to €161,727
- Gross operating margin -€51,246
down €51,246 (-70.6%), from €72,629 to €21,383
- Taxes -€10,377
down €10,377 (-68.4%), from €15,170 to €4,793
- Financial income +€1,462
up €1,462 (+86.5%), from €1,690 to €3,152
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 | €250,177 | €246,775 | -€3,403 | -1.4% |
| Fixed assets | 21/28 | €3,201 | €1,557 | -€1,644 | -51.4% |
| Tangible fixed assets | 22/27 | €3,201 | €1,557 | -€1,644 | -51.4% |
| Land and buildings | 22 | €1,525 | €656 | -€869 | -57.0% |
| Plant, machinery and equipment | 23 | €643 | €254 | -€388 | -60.5% |
| Furniture and vehicles | 24 | €1,033 | €647 | -€387 | -37.4% |
| Current assets | 29/58 | €246,977 | €245,218 | -€1,759 | -0.7% |
| Amounts receivable after more than one year | 29 | €105,000 | €105,000 | = | 0.0% |
| Other amounts receivable | 291 | €105,000 | €105,000 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €38,977 | €36,715 | -€2,263 | -5.8% |
| Trade receivables | 40 | €31,483 | €17,424 | -€14,059 | -44.7% |
| Other amounts receivable | 41 | €7,494 | €19,291 | +€11,796 | +157% |
| Current investments | 50/53 | €0 | - | = | |
| Cash at bank and in hand | 54/58 | €101,634 | €102,620 | +€986 | +1.0% |
| Deferred charges and accrued income | 490/1 | €1,366 | €883 | -€483 | -35.4% |
| Total equity and liabilities | 10/49 | €250,177 | €246,775 | -€3,403 | -1.4% |
| Equity | 10/15 | €229,555 | €180,327 | -€49,228 | -21.4% |
| Contributions | 10/11 | €6,200 | €18,600 | +€12,400 | +200% |
| Reserves | 13 | €167,065 | €161,727 | -€5,338 | -3.2% |
| Distributable reserves | 133 | €167,065 | €161,727 | -€5,338 | -3.2% |
| Profit (loss) carried forward | 14 | €56,290 | €0 | -€56,290 | -100% |
| Amounts payable | 17/49 | €20,622 | €66,448 | +€45,825 | +222% |
| Amounts payable within one year | 42/48 | €20,622 | €66,448 | +€45,825 | +222% |
| Trade debts | 44 | €1,248 | €697 | -€551 | -44.1% |
| Suppliers | 440/4 | €1,248 | €697 | -€551 | -44.1% |
| Taxes, remuneration and social security | 45 | €19,343 | €17,904 | -€1,439 | -7.4% |
| Taxes | 450/3 | €19,343 | €17,904 | -€1,439 | -7.4% |
| Other amounts payable | 47/48 | €31 | €47,847 | +€47,816 | +153,996% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,644 | €1,644 | = | 0.0% |
| Other operating charges | 640/8 | €600 | €610 | +€10 | +1.6% |
| Non-recurring operating charges | 66A | - | €1,427 | +€1,427 | |
| Gross operating margin | 9900 | €72,629 | €21,383 | -€51,246 | -70.6% |
| Operating profit (loss) | 9901 | €70,386 | €17,703 | -€52,683 | -74.8% |
| Financial income | 75/76B | €1,690 | €3,152 | +€1,462 | +86.5% |
| Recurring financial income | 75 | €1,690 | €3,152 | +€1,462 | +86.5% |
| Financial charges | 65/66B | €615 | €987 | +€372 | +60.4% |
| Recurring financial charges | 65 | €615 | €987 | +€372 | +60.4% |
| Profit (loss) for the period before taxes | 9903 | €71,460 | €19,867 | -€51,593 | -72.2% |
| Income taxes | 67/77 | €15,170 | €4,793 | -€10,377 | -68.4% |
| Profit (loss) for the period | 9904 | €56,290 | €15,074 | -€41,216 | -73.2% |
| Profit (loss) for the period to be appropriated | 9905 | €56,290 | €15,074 | -€41,216 | -73.2% |
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 19 October 2026 via checked.be.