TEMBO 21: 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.
TEMBO 21
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year -€15,243
down €15,243 (-4.8%), from €318,683 to €303,440
of which Financial debts: -€15,243
- Other debts +€13,000
up €13,000 (+650%), from €2,000 to €15,000
- Revaluation surpluses -€10,493
down €10,493 (-10.5%), from €100,000 to €89,507
- Reserves +€10,493
new in 2025: €10,493
- Gross operating margin +€5,600
up €5,600 (+21.3%), from €26,343 to €31,944
- Financial charges +€1,875
up €1,875 (+74.0%), from €2,534 to €4,409
- Other operating charges +€467
up €467 (+5.1%), from €9,237 to €9,704
- Depreciation +€437
up €437 (+2.3%), from €18,871 to €19,308
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 | €396,530 | €393,745 | -€2,786 | -0.7% |
| Fixed assets | 21/28 | €389,488 | €386,496 | -€2,992 | -0.8% |
| Tangible fixed assets | 22/27 | €389,488 | €386,496 | -€2,992 | -0.8% |
| Land and buildings | 22 | €383,997 | €382,097 | -€1,899 | -0.5% |
| Plant, machinery and equipment | 23 | €5,491 | €4,398 | -€1,093 | -19.9% |
| Current assets | 29/58 | €7,042 | €7,249 | +€207 | +2.9% |
| Amounts receivable within one year | 40/41 | €1,630 | €1,355 | -€275 | -16.9% |
| Trade receivables | 40 | €1,630 | €1,355 | -€275 | -16.9% |
| Cash at bank and in hand | 54/58 | €5,412 | €5,307 | -€105 | -1.9% |
| Deferred charges and accrued income | 490/1 | - | €586 | +€586 | |
| Total equity and liabilities | 10/49 | €396,530 | €393,745 | -€2,786 | -0.7% |
| Equity | 10/15 | €59,998 | €58,521 | -€1,477 | -2.5% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Revaluation surpluses | 12 | €100,000 | €89,507 | -€10,493 | -10.5% |
| Reserves | 13 | - | €10,493 | +€10,493 | |
| Distributable reserves | 133 | - | €10,493 | +€10,493 | |
| Profit (loss) carried forward | 14 | -€58,602 | -€60,079 | -€1,477 | -2.5% |
| Amounts payable | 17/49 | €336,532 | €335,224 | -€1,308 | -0.4% |
| Amounts payable after more than one year | 17 | €318,683 | €303,440 | -€15,243 | -4.8% |
| Financial debts | 170/4 | €153,683 | €138,440 | -€15,243 | -9.9% |
| Other amounts payable | 178/9 | €165,000 | €165,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €17,850 | €31,784 | +€13,934 | +78.1% |
| Current portion of amounts payable after more than one year | 42 | €14,089 | €15,243 | +€1,154 | +8.2% |
| Trade debts | 44 | €729 | €1,117 | +€389 | +53.3% |
| Suppliers | 440/4 | €729 | €1,117 | +€389 | +53.3% |
| Taxes, remuneration and social security | 45 | €1,032 | €424 | -€608 | -58.9% |
| Taxes | 450/3 | €1,032 | €424 | -€608 | -58.9% |
| Other amounts payable | 47/48 | €2,000 | €15,000 | +€13,000 | +650% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €18,871 | €19,308 | +€437 | +2.3% |
| Other operating charges | 640/8 | €9,237 | €9,704 | +€467 | +5.1% |
| Gross operating margin | 9900 | €26,343 | €31,944 | +€5,600 | +21.3% |
| Operating profit (loss) | 9901 | -€1,765 | €2,932 | +€4,697 | |
| Financial income | 75/76B | - | €0 | +€0 | |
| Recurring financial income | 75 | - | €0 | +€0 | |
| Financial charges | 65/66B | €2,534 | €4,409 | +€1,875 | +74.0% |
| Recurring financial charges | 65 | €2,534 | €4,409 | +€1,875 | +74.0% |
| Profit (loss) for the period before taxes | 9903 | -€4,299 | -€1,477 | +€2,822 | +65.6% |
| Profit (loss) for the period | 9904 | -€4,299 | -€1,477 | +€2,822 | +65.6% |
| Profit (loss) for the period to be appropriated | 9905 | -€4,299 | -€1,477 | +€2,822 | +65.6% |
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 19 October 2026 via checked.be.