Tetragon Consulting: what changed
Tetragon Consulting
Largest movements
- Cash +€20,367
up €20,367 (+27.9%), from €73,009 to €93,376
mainly Net result for the year (+€102,955) and Deferred charges and accrued income (+€16,195)
- Deferred charges and accrued income -€16,195
down €16,195 (-88.6%), from €18,282 to €2,087
- Receivables within one year +€12,161
up €12,161 (+47.8%), from €25,445 to €37,606
of which Trade receivables: +€9,698
- Tangible fixed assets -€2,948
down €2,948 (-81.2%), from €3,630 to €682
of which Plant, machinery and equipment: -€1,513
- Other debts +€11,663
up €11,663 (+12.8%), from €91,291 to €102,955
- Trade debts +€2,578
up €2,578 (+560%), from €460 to €3,038
- Gross operating margin +€14,558
up €14,558 (+11.8%), from €123,505 to €138,063
- Taxes +€3,622
up €3,622 (+13.4%), from €27,104 to €30,726
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 | €120,365 | €133,751 | +€13,385 | +11.1% |
| Fixed assets | 21/28 | €3,630 | €682 | -€2,948 | -81.2% |
| Tangible fixed assets | 22/27 | €3,630 | €682 | -€2,948 | -81.2% |
| Plant, machinery and equipment | 23 | €1,513 | €0 | -€1,513 | -100% |
| Furniture and vehicles | 24 | €2,117 | €682 | -€1,435 | -67.8% |
| Current assets | 29/58 | €116,736 | €133,069 | +€16,333 | +14.0% |
| Amounts receivable within one year | 40/41 | €25,445 | €37,606 | +€12,161 | +47.8% |
| Trade receivables | 40 | €19,121 | €28,819 | +€9,698 | +50.7% |
| Other amounts receivable | 41 | €6,324 | €8,787 | +€2,462 | +38.9% |
| Cash at bank and in hand | 54/58 | €73,009 | €93,376 | +€20,367 | +27.9% |
| Deferred charges and accrued income | 490/1 | €18,282 | €2,087 | -€16,195 | -88.6% |
| Total equity and liabilities | 10/49 | €120,365 | €133,751 | +€13,385 | +11.1% |
| Equity | 10/15 | €18,600 | €18,600 | = | 0.0% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €101,765 | €115,151 | +€13,385 | +13.2% |
| Amounts payable within one year | 42/48 | €101,515 | €114,901 | +€13,385 | +13.2% |
| Financial debts | 43 | €211 | €128 | -€83 | -39.4% |
| Credit institutions | 430/8 | €211 | €128 | -€83 | -39.4% |
| Trade debts | 44 | €460 | €3,038 | +€2,578 | +560% |
| Suppliers | 440/4 | €460 | €3,038 | +€2,578 | +560% |
| Taxes, remuneration and social security | 45 | €9,553 | €8,780 | -€773 | -8.1% |
| Taxes | 450/3 | €7,103 | €6,330 | -€773 | -10.9% |
| Remuneration and social security | 454/9 | €2,450 | €2,450 | = | 0.0% |
| Other amounts payable | 47/48 | €91,291 | €102,955 | +€11,663 | +12.8% |
| Accrued charges and deferred income | 492/3 | €250 | €250 | = | 0.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,231 | €2,948 | -€284 | -8.8% |
| Other operating charges | 640/8 | €2,000 | €1,619 | -€381 | -19.1% |
| Gross operating margin | 9900 | €123,505 | €138,063 | +€14,558 | +11.8% |
| Operating profit (loss) | 9901 | €118,273 | €133,496 | +€15,223 | +12.9% |
| Financial income | 75/76B | €194 | €261 | +€66 | +34.1% |
| Recurring financial income | 75 | €194 | €261 | +€66 | +34.1% |
| Financial charges | 65/66B | €72 | €76 | +€4 | +5.0% |
| Recurring financial charges | 65 | €72 | €76 | +€4 | +5.0% |
| Profit (loss) for the period before taxes | 9903 | €118,395 | €133,681 | +€15,285 | +12.9% |
| Income taxes | 67/77 | €27,104 | €30,726 | +€3,622 | +13.4% |
| Profit (loss) for the period | 9904 | €91,291 | €102,955 | +€11,663 | +12.8% |
| Profit (loss) for the period to be appropriated | 9905 | €91,291 | €102,955 | +€11,663 | +12.8% |
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 1 November 2026 via checked.be.