Studio Beckx: what changed
Studio Beckx
Largest movements
- Cash +€7,930
up €7,930 (+68.2%), from €11,622 to €19,552
mainly Net result for the year (+€9,800) and Depreciation (+€3,872)
- Tangible fixed assets +€2,721
up €2,721 (+18.7%), from €14,572 to €17,293
of which Furniture and vehicles: +€4,096
- Receivables within one year -€1,056
down €1,056 (-12.1%), from €8,750 to €7,695
- Reserves +€9,800
up €9,800 (+75.4%), from €13,000 to €22,800
- Other debts -€3,333
down €3,333 (-25.9%), from €12,850 to €9,517
- Trade debts +€2,777
up €2,777 (+424%), from €655 to €3,432
- Accrued charges and deferred income +€617
up €617 (+353%), from €175 to €792
- Tax, wage and social debts -€467
down €467 (-6.6%), from €7,020 to €6,553
- Gross operating margin -€2,439
down €2,439 (-11.2%), from €21,834 to €19,394
- Depreciation +€1,732
up €1,732 (+81.0%), from €2,139 to €3,872
- Other operating charges -€1,153
down €1,153 (-69.2%), from €1,666 to €512
- Financial charges +€1,111
up €1,111 (+97.3%), from €1,142 to €2,253
- Taxes -€910
down €910 (-23.4%), from €3,885 to €2,975
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 | €36,223 | €45,618 | +€9,395 | +25.9% |
| Fixed assets | 21/28 | €15,400 | €17,921 | +€2,521 | +16.4% |
| Intangible fixed assets | 21 | €828 | €628 | -€200 | -24.2% |
| Tangible fixed assets | 22/27 | €14,572 | €17,293 | +€2,721 | +18.7% |
| Plant, machinery and equipment | 23 | €2,266 | €1,767 | -€499 | -22.0% |
| Furniture and vehicles | 24 | €4,224 | €8,320 | +€4,096 | +97.0% |
| Other tangible fixed assets | 26 | €8,082 | €7,206 | -€876 | -10.8% |
| Current assets | 29/58 | €20,823 | €27,697 | +€6,874 | +33.0% |
| Amounts receivable within one year | 40/41 | €8,750 | €7,695 | -€1,056 | -12.1% |
| Trade receivables | 40 | €8,750 | €7,695 | -€1,056 | -12.1% |
| Cash at bank and in hand | 54/58 | €11,622 | €19,552 | +€7,930 | +68.2% |
| Deferred charges and accrued income | 490/1 | €450 | €450 | = | 0.0% |
| Total equity and liabilities | 10/49 | €36,223 | €45,618 | +€9,395 | +25.9% |
| Equity | 10/15 | €15,524 | €25,324 | +€9,800 | +63.1% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Reserves | 13 | €13,000 | €22,800 | +€9,800 | +75.4% |
| Distributable reserves | 133 | €13,000 | €22,800 | +€9,800 | +75.4% |
| Profit (loss) carried forward | 14 | €24 | €24 | +€0 | +0.9% |
| Amounts payable | 17/49 | €20,699 | €20,294 | -€405 | -2.0% |
| Amounts payable within one year | 42/48 | €20,524 | €19,502 | -€1,022 | -5.0% |
| Trade debts | 44 | €655 | €3,432 | +€2,777 | +424% |
| Suppliers | 440/4 | €655 | €3,432 | +€2,777 | +424% |
| Taxes, remuneration and social security | 45 | €7,020 | €6,553 | -€467 | -6.6% |
| Taxes | 450/3 | €7,020 | €6,553 | -€467 | -6.6% |
| Other amounts payable | 47/48 | €12,850 | €9,517 | -€3,333 | -25.9% |
| Accrued charges and deferred income | 492/3 | €175 | €792 | +€617 | +353% |
| Non-recurring operating income | 76A | €85 | - | -€85 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,139 | €3,872 | +€1,732 | +81.0% |
| Other operating charges | 640/8 | €1,666 | €512 | -€1,153 | -69.2% |
| Gross operating margin | 9900 | €21,834 | €19,394 | -€2,439 | -11.2% |
| Operating profit (loss) | 9901 | €18,029 | €15,010 | -€3,019 | -16.7% |
| Financial income | 75/76B | €22 | €18 | -€4 | -16.8% |
| Recurring financial income | 75 | €22 | €18 | -€4 | -16.8% |
| Financial charges | 65/66B | €1,142 | €2,253 | +€1,111 | +97.3% |
| Recurring financial charges | 65 | €1,142 | €2,253 | +€1,111 | +97.3% |
| Profit (loss) for the period before taxes | 9903 | €16,909 | €12,776 | -€4,133 | -24.4% |
| Income taxes | 67/77 | €3,885 | €2,975 | -€910 | -23.4% |
| Profit (loss) for the period | 9904 | €13,024 | €9,800 | -€3,224 | -24.8% |
| Profit (loss) for the period to be appropriated | 9905 | €13,024 | €9,800 | -€3,224 | -24.8% |
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.