SYNERCHANGE: what changed
Two fiscal 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.
SYNERCHANGE
Largest movements
- Cash +€11,846
up €11,846 (+40.3%), from €29,374 to €41,220
mainly Other debts (+€8,506) and Net result for the year (+€7,388)
- Receivables within one year +€6,851
up €6,851 (+353.6%), from €1,938 to €8,788
of which Trade receivables: +€6,851
- Tangible fixed assets -€6,361
down €6,361 (-50.8%), from €12,516 to €6,155
of which Furniture and vehicles: -€5,988
- Other debts +€8,506
up €8,506 (+27.6%), from €30,820 to €39,326
- Profit (loss) carried forward +€7,388
up €7,388 (+40.0%), from -€18,460 to -€11,072
- Debts after one year -€3,561
down €3,561 (-58.5%), from €6,086 to €2,525
- Trade debts -€1,011
no longer reported in 2025 (was €1,011)
- Gross operating margin +€5,092
up €5,092 (+49.6%), from €10,267 to €15,359
- Taxes -€155
down €155 (-53.1%), from €291 to €137
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.
Cash bridge derived
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 | €44,147 | €56,164 | +€12,016 | +27.2% |
| Fixed assets | 21/28 | €12,516 | €6,155 | -€6,361 | -50.8% |
| Tangible fixed assets | 22/27 | €12,516 | €6,155 | -€6,361 | -50.8% |
| Plant, machinery and equipment | 23 | €1,952 | €1,579 | -€373 | -19.1% |
| Furniture and vehicles | 24 | €10,564 | €4,576 | -€5,988 | -56.7% |
| Current assets | 29/58 | €31,631 | €50,009 | +€18,378 | +58.1% |
| Amounts receivable within one year | 40/41 | €1,938 | €8,788 | +€6,851 | +353.6% |
| Trade receivables | 40 | €1,037 | €7,888 | +€6,851 | +660.8% |
| Other amounts receivable | 41 | €901 | €901 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €29,374 | €41,220 | +€11,846 | +40.3% |
| Deferred charges and accrued income | 490/1 | €320 | - | -€320 | |
| Total equity and liabilities | 10/49 | €44,147 | €56,164 | +€12,016 | +27.2% |
| Equity | 10/15 | €1,690 | €9,078 | +€7,388 | +437.2% |
| Contributions | 10/11 | €20,150 | €20,150 | = | 0.0% |
| Outside capital | 11 | €20,150 | €20,150 | = | 0.0% |
| Other | 1109/19 | €20,150 | €20,150 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€18,460 | -€11,072 | +€7,388 | +40.0% |
| Amounts payable | 17/49 | €42,457 | €47,085 | +€4,628 | +10.9% |
| Amounts payable after more than one year | 17 | €6,086 | €2,525 | -€3,561 | -58.5% |
| Financial debts | 170/4 | €6,086 | €2,525 | -€3,561 | -58.5% |
| Amounts payable within one year | 42/48 | €36,371 | €44,560 | +€8,189 | +22.5% |
| Current portion of amounts payable after more than one year | 42 | €3,305 | €3,561 | +€255 | +7.7% |
| Trade debts | 44 | €1,011 | - | -€1,011 | |
| Suppliers | 440/4 | €1,011 | - | -€1,011 | |
| Taxes, remuneration and social security | 45 | €1,235 | €1,673 | +€438 | +35.5% |
| Taxes | 450/3 | €1,235 | €1,673 | +€438 | +35.5% |
| Other amounts payable | 47/48 | €30,820 | €39,326 | +€8,506 | +27.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €6,361 | €6,361 | = | 0.0% |
| Other operating charges | 640/8 | €430 | €433 | +€3 | +0.7% |
| Gross operating margin | 9900 | €10,267 | €15,359 | +€5,092 | +49.6% |
| Operating profit (loss) | 9901 | €3,476 | €8,565 | +€5,089 | +146.4% |
| Financial income | 75/76B | €0 | - | -€0 | |
| Recurring financial income | 75 | €0 | - | -€0 | |
| Financial charges | 65/66B | €980 | €1,039 | +€59 | +6.1% |
| Recurring financial charges | 65 | €980 | €1,039 | +€59 | +6.1% |
| Profit (loss) for the period before taxes | 9903 | €2,496 | €7,525 | +€5,029 | +201.5% |
| Income taxes | 67/77 | €291 | €137 | -€155 | -53.1% |
| Profit (loss) for the period | 9904 | €2,204 | €7,388 | +€5,184 | +235.2% |
| Profit (loss) for the period to be appropriated | 9905 | €2,204 | €7,388 | +€5,184 | +235.2% |
Source: filed annual accounts (NBB), fiscal years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 8 October 2026 via checked.be.