STRONG LIFE: 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.
STRONG LIFE
Largest movements
- Cash +€25,770
up €25,770 (+95.6%), from €26,960 to €52,731
mainly Tax, wage and social debts (+€24,286) and Net result for the year (+€19,003)
- Receivables within one year +€16,919
up €16,919 (+1,880%), from €900 to €17,819
- Stocks and contracts -€10,500
down €10,500 (-32.5%), from €32,357 to €21,857
- Tangible fixed assets -€5,321
down €5,321 (-29.4%), from €18,091 to €12,770
of which Plant, machinery and equipment: -€4,991
- Tax, wage and social debts +€24,286
up €24,286 (+155%), from €15,709 to €39,995
of which Remuneration and social security: +€12,917
- Other debts -€19,083
down €19,083 (-50.7%), from €37,609 to €18,525
- Profit (loss) carried forward +€19,003
up €19,003 (+107%), from €17,691 to €36,694
- Trade debts +€3,840
up €3,840 (+62.3%), from €6,167 to €10,007
- Gross operating margin +€20,662
up €20,662 (+33.9%), from €60,944 to €81,606
- Staff costs +€7,576
up €7,576 (+26.4%), from €28,704 to €36,280
- Taxes +€4,042
up €4,042 (+69.6%), from €5,807 to €9,849
- Depreciation +€1,194
up €1,194 (+28.9%), from €4,127 to €5,321
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 | €91,776 | €119,822 | +€28,046 | +30.6% |
| Fixed assets | 21/28 | €30,091 | €24,770 | -€5,321 | -17.7% |
| Tangible fixed assets | 22/27 | €18,091 | €12,770 | -€5,321 | -29.4% |
| Plant, machinery and equipment | 23 | €17,237 | €12,246 | -€4,991 | -29.0% |
| Furniture and vehicles | 24 | €854 | €523 | -€330 | -38.7% |
| Financial fixed assets | 28 | €12,000 | €12,000 | = | 0.0% |
| Current assets | 29/58 | €61,685 | €95,053 | +€33,368 | +54.1% |
| Stocks and contracts in progress | 3 | €32,357 | €21,857 | -€10,500 | -32.5% |
| Stocks | 30/36 | €32,357 | €21,857 | -€10,500 | -32.5% |
| Amounts receivable within one year | 40/41 | €900 | €17,819 | +€16,919 | +1,880% |
| Trade receivables | 40 | €900 | €17,819 | +€16,919 | +1,880% |
| Cash at bank and in hand | 54/58 | €26,960 | €52,731 | +€25,770 | +95.6% |
| Deferred charges and accrued income | 490/1 | €1,468 | €2,646 | +€1,178 | +80.3% |
| Total equity and liabilities | 10/49 | €91,776 | €119,822 | +€28,046 | +30.6% |
| Equity | 10/15 | €32,291 | €51,294 | +€19,003 | +58.8% |
| Contributions | 10/11 | €14,600 | €14,600 | = | 0.0% |
| Capital | 10 | €14,600 | €14,600 | = | 0.0% |
| Issued capital | 100 | €14,600 | €14,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | €17,691 | €36,694 | +€19,003 | +107% |
| Amounts payable | 17/49 | €59,484 | €68,528 | +€9,043 | +15.2% |
| Amounts payable within one year | 42/48 | €59,484 | €68,528 | +€9,043 | +15.2% |
| Trade debts | 44 | €6,167 | €10,007 | +€3,840 | +62.3% |
| Suppliers | 440/4 | €6,167 | €10,007 | +€3,840 | +62.3% |
| Taxes, remuneration and social security | 45 | €15,709 | €39,995 | +€24,286 | +155% |
| Taxes | 450/3 | €8,398 | €19,767 | +€11,369 | +135% |
| Remuneration and social security | 454/9 | €7,311 | €20,228 | +€12,917 | +177% |
| Other amounts payable | 47/48 | €37,609 | €18,525 | -€19,083 | -50.7% |
| Remuneration, social security and pensions | 62 | €28,704 | €36,280 | +€7,576 | +26.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,127 | €5,321 | +€1,194 | +28.9% |
| Other operating charges | 640/8 | €10,736 | €11,008 | +€272 | +2.5% |
| Gross operating margin | 9900 | €60,944 | €81,606 | +€20,662 | +33.9% |
| Operating profit (loss) | 9901 | €17,378 | €28,997 | +€11,619 | +66.9% |
| Financial charges | 65/66B | €89 | €145 | +€56 | +63.4% |
| Recurring financial charges | 65 | €89 | €145 | +€56 | +63.4% |
| Profit (loss) for the period before taxes | 9903 | €17,289 | €28,852 | +€11,563 | +66.9% |
| Income taxes | 67/77 | €5,807 | €9,849 | +€4,042 | +69.6% |
| Profit (loss) for the period | 9904 | €11,482 | €19,003 | +€7,521 | +65.5% |
| Profit (loss) for the period to be appropriated | 9905 | €11,482 | €19,003 | +€7,521 | +65.5% |
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 14 October 2026 via checked.be.