Sylvia Kierszenbaum: what changed
Sylvia Kierszenbaum
Largest movements
- Cash -€404,488
down €404,488 (-60.6%), from €667,085 to €262,597
mainly Contributions, distributions and other (-€655,000) and Other debts (-€299,627)
- Receivables within one year +€88,141
up €88,141 (+27.2%), from €323,838 to €411,979
of which Trade receivables: +€90,629
- Tangible fixed assets -€18,441
down €18,441 (-19.2%), from €96,048 to €77,607
of which Furniture and vehicles: -€17,890
- Other debts -€299,627
down €299,627 (-29.3%), from €1.0m to €723,840
- Tax, wage and social debts -€33,520
down €33,520 (-78.3%), from €42,801 to €9,281
of which Taxes: -€27,020
- Gross operating margin -€119,199
down €119,199 (-11.7%), from €1.0m to €898,960
- Taxes -€26,445
down €26,445 (-10.8%), from €245,727 to €219,281
- Depreciation +€13,045
up €13,045 (+174%), from €7,513 to €20,559
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 | €1,088,393 | €754,098 | -€334,295 | -30.7% |
| Fixed assets | 21/28 | €96,048 | €77,607 | -€18,441 | -19.2% |
| Tangible fixed assets | 22/27 | €96,048 | €77,607 | -€18,441 | -19.2% |
| Plant, machinery and equipment | 23 | €1,445 | €894 | -€551 | -38.1% |
| Furniture and vehicles | 24 | €94,603 | €76,713 | -€17,890 | -18.9% |
| Current assets | 29/58 | €992,344 | €676,491 | -€315,853 | -31.8% |
| Amounts receivable within one year | 40/41 | €323,838 | €411,979 | +€88,141 | +27.2% |
| Trade receivables | 40 | €320,326 | €410,954 | +€90,629 | +28.3% |
| Other amounts receivable | 41 | €3,513 | €1,025 | -€2,488 | -70.8% |
| Cash at bank and in hand | 54/58 | €667,085 | €262,597 | -€404,488 | -60.6% |
| Deferred charges and accrued income | 490/1 | €1,421 | €1,915 | +€494 | +34.8% |
| Total equity and liabilities | 10/49 | €1,088,393 | €754,098 | -€334,295 | -30.7% |
| Equity | 10/15 | €20,000 | €20,084 | +€84 | +0.4% |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Reserves | 13 | €0 | - | = | |
| Distributable reserves | 133 | €0 | - | = | |
| Profit (loss) carried forward | 14 | €0 | €84 | +€84 | |
| Amounts payable | 17/49 | €1,068,393 | €734,014 | -€334,379 | -31.3% |
| Amounts payable within one year | 42/48 | €1,067,442 | €734,014 | -€333,428 | -31.2% |
| Trade debts | 44 | €1,173 | €892 | -€281 | -23.9% |
| Suppliers | 440/4 | €1,173 | €892 | -€281 | -23.9% |
| Taxes, remuneration and social security | 45 | €42,801 | €9,281 | -€33,520 | -78.3% |
| Taxes | 450/3 | €36,301 | €9,281 | -€27,020 | -74.4% |
| Remuneration and social security | 454/9 | €6,500 | €0 | -€6,500 | -100% |
| Other amounts payable | 47/48 | €1,023,467 | €723,840 | -€299,627 | -29.3% |
| Accrued charges and deferred income | 492/3 | €951 | €0 | -€951 | -100% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €7,513 | €20,559 | +€13,045 | +174% |
| Other operating charges | 640/8 | €6,112 | €3,426 | -€2,686 | -43.9% |
| Non-recurring operating charges | 66A | €525 | €0 | -€525 | -100% |
| Gross operating margin | 9900 | €1,018,159 | €898,960 | -€119,199 | -11.7% |
| Operating profit (loss) | 9901 | €1,004,009 | €874,975 | -€129,034 | -12.9% |
| Financial income | 75/76B | €162 | €630 | +€468 | +288% |
| Recurring financial income | 75 | €162 | €630 | +€468 | +288% |
| Financial charges | 65/66B | €369 | €1,240 | +€871 | +236% |
| Recurring financial charges | 65 | €369 | €1,240 | +€871 | +236% |
| Profit (loss) for the period before taxes | 9903 | €1,003,803 | €874,366 | -€129,437 | -12.9% |
| Income taxes | 67/77 | €245,727 | €219,281 | -€26,445 | -10.8% |
| Profit (loss) for the period | 9904 | €758,076 | €655,084 | -€102,992 | -13.6% |
| Profit (loss) for the period to be appropriated | 9905 | €758,076 | €655,084 | -€102,992 | -13.6% |
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 5 November 2026 via checked.be.