Tensiohm: 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.
Tensiohm
Largest movements
- Current investments -€6,888
no longer reported in 2025 (was €6,888)
- Tangible fixed assets +€5,904
new in 2025: €5,904
of which Furniture and vehicles: +€4,720
- Receivables within one year +€5,079
up €5,079 (+481%), from €1,055 to €6,134
of which Trade receivables: +€3,648
- Cash +€2,695
new in 2025: €2,695
mainly Trade debts (+€8,067) and Current investments (+€6,888)
- Trade debts +€8,067
up €8,067 (+1,215%), from €664 to €8,730
- Other debts -€1,410
no longer reported in 2025 (was €1,410)
- Gross operating margin -€4,507
down €4,507 (-71.7%), from €6,282 to €1,775
- Taxes -€1,475
no longer reported in 2025 (was €1,475)
- Depreciation +€1,449
new in 2025: €1,449
- Other operating charges -€175
down €175 (-45.3%), from €387 to €212
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 | €7,943 | €14,733 | +€6,790 | +85.5% |
| Fixed assets | 21/28 | - | €5,904 | +€5,904 | |
| Tangible fixed assets | 22/27 | - | €5,904 | +€5,904 | |
| Plant, machinery and equipment | 23 | - | €1,184 | +€1,184 | |
| Furniture and vehicles | 24 | - | €4,720 | +€4,720 | |
| Current assets | 29/58 | €7,943 | €8,829 | +€886 | +11.2% |
| Amounts receivable within one year | 40/41 | €1,055 | €6,134 | +€5,079 | +481% |
| Trade receivables | 40 | €1,013 | €4,661 | +€3,648 | +360% |
| Other amounts receivable | 41 | €43 | €1,473 | +€1,431 | +3,365% |
| Current investments | 50/53 | €6,888 | - | -€6,888 | |
| Cash at bank and in hand | 54/58 | - | €2,695 | +€2,695 | |
| Total equity and liabilities | 10/49 | €7,943 | €14,733 | +€6,790 | +85.5% |
| Equity | 10/15 | €4,380 | €4,527 | +€147 | +3.4% |
| Contributions | 10/11 | - | €100 | +€100 | |
| Profit (loss) carried forward | 14 | €4,380 | €4,427 | +€47 | +1.1% |
| Amounts payable | 17/49 | €3,563 | €10,205 | +€6,643 | +186% |
| Amounts payable within one year | 42/48 | €3,563 | €10,205 | +€6,643 | +186% |
| Trade debts | 44 | €664 | €8,730 | +€8,067 | +1,215% |
| Suppliers | 440/4 | €664 | €8,730 | +€8,067 | +1,215% |
| Taxes, remuneration and social security | 45 | €1,489 | €1,475 | -€14 | -0.9% |
| Taxes | 450/3 | €1,489 | €1,475 | -€14 | -0.9% |
| Other amounts payable | 47/48 | €1,410 | - | -€1,410 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €1,449 | +€1,449 | |
| Other operating charges | 640/8 | €387 | €212 | -€175 | -45.3% |
| Gross operating margin | 9900 | €6,282 | €1,775 | -€4,507 | -71.7% |
| Operating profit (loss) | 9901 | €5,895 | €115 | -€5,780 | -98.1% |
| Financial income | 75/76B | - | €13 | +€13 | |
| Recurring financial income | 75 | - | €13 | +€13 | |
| Financial charges | 65/66B | €40 | €80 | +€40 | +102% |
| Recurring financial charges | 65 | €40 | €80 | +€40 | +102% |
| Profit (loss) for the period before taxes | 9903 | €5,855 | €47 | -€5,808 | -99.2% |
| Income taxes | 67/77 | €1,475 | - | -€1,475 | |
| Profit (loss) for the period | 9904 | €4,380 | €47 | -€4,333 | -98.9% |
| Profit (loss) for the period to be appropriated | 9905 | €4,380 | €47 | -€4,333 | -98.9% |
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.