ST 47: what changed
ST 47
Largest movements
- Receivables within one year +€8,938
up €8,938 (+203%), from €4,412 to €13,350
of which Trade receivables: +€10,301
- Tangible fixed assets -€3,560
down €3,560 (-24.9%), from €14,284 to €10,724
of which Other tangible fixed assets: -€1,940
- Cash -€2,218
down €2,218 (-19.0%), from €11,685 to €9,467
mainly Other debts (-€23,761) and Trade debts (-€9,805)
- Deferred charges and accrued income +€594
up €594 (+17.7%), from €3,363 to €3,958
- Profit (loss) carried forward +€29,622
up €29,622, from -€21,522 to €8,101
- Other debts -€23,761
down €23,761 (-88.5%), from €26,840 to €3,079
- Trade debts -€9,805
down €9,805 (-74.3%), from €13,198 to €3,393
- Tax, wage and social debts +€7,698
up €7,698 (+272%), from €2,829 to €10,527
- Gross operating margin +€64,826
up €64,826, from -€25,703 to €39,123
- Taxes +€5,120
up €5,120 (+5,550%), from €92 to €5,212
- Other operating charges -€552
no longer reported in 2025 (was €552)
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 | €33,745 | €37,499 | +€3,754 | +11.1% |
| Fixed assets | 21/28 | €14,284 | €10,724 | -€3,560 | -24.9% |
| Tangible fixed assets | 22/27 | €14,284 | €10,724 | -€3,560 | -24.9% |
| Furniture and vehicles | 24 | €4,109 | €2,488 | -€1,621 | -39.4% |
| Other tangible fixed assets | 26 | €10,176 | €8,236 | -€1,940 | -19.1% |
| Current assets | 29/58 | €19,461 | €26,775 | +€7,314 | +37.6% |
| Amounts receivable within one year | 40/41 | €4,412 | €13,350 | +€8,938 | +203% |
| Trade receivables | 40 | €3,049 | €13,350 | +€10,301 | +338% |
| Other amounts receivable | 41 | €1,363 | - | -€1,363 | |
| Cash at bank and in hand | 54/58 | €11,685 | €9,467 | -€2,218 | -19.0% |
| Deferred charges and accrued income | 490/1 | €3,363 | €3,958 | +€594 | +17.7% |
| Total equity and liabilities | 10/49 | €33,745 | €37,499 | +€3,754 | +11.1% |
| Equity | 10/15 | -€9,122 | €20,501 | +€29,622 | |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€21,522 | €8,101 | +€29,622 | |
| Amounts payable | 17/49 | €42,867 | €16,998 | -€25,869 | -60.3% |
| Amounts payable within one year | 42/48 | €42,867 | €16,998 | -€25,869 | -60.3% |
| Trade debts | 44 | €13,198 | €3,393 | -€9,805 | -74.3% |
| Suppliers | 440/4 | €13,198 | €3,393 | -€9,805 | -74.3% |
| Taxes, remuneration and social security | 45 | €2,829 | €10,527 | +€7,698 | +272% |
| Taxes | 450/3 | €2,829 | €10,527 | +€7,698 | +272% |
| Other amounts payable | 47/48 | €26,840 | €3,079 | -€23,761 | -88.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,734 | €3,560 | -€173 | -4.6% |
| Other operating charges | 640/8 | €552 | - | -€552 | |
| Gross operating margin | 9900 | -€25,703 | €39,123 | +€64,826 | |
| Operating profit (loss) | 9901 | -€29,988 | €35,563 | +€65,551 | |
| Financial income | 75/76B | €12 | €37 | +€25 | +211% |
| Recurring financial income | 75 | €12 | €37 | +€25 | +211% |
| Financial charges | 65/66B | €982 | €765 | -€217 | -22.1% |
| Recurring financial charges | 65 | €982 | €765 | -€217 | -22.1% |
| Profit (loss) for the period before taxes | 9903 | -€30,958 | €34,834 | +€65,792 | |
| Income taxes | 67/77 | €92 | €5,212 | +€5,120 | +5,550% |
| Profit (loss) for the period | 9904 | -€31,051 | €29,622 | +€60,673 | |
| Profit (loss) for the period to be appropriated | 9905 | -€31,051 | €29,622 | +€60,673 |
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 2 November 2026 via checked.be.