TRIO VINUM: what changed
TRIO VINUM
Largest movements
- Receivables within one year -€1,616
down €1,616 (-5.0%), from €32,100 to €30,484
of which Trade receivables: -€2,100
- Other debts -€5,339
down €5,339 (-10.0%), from €53,449 to €48,110
- Profit (loss) carried forward +€4,307
up €4,307 (+23.0%), from -€18,710 to -€14,404
- Trade debts -€2,151
down €2,151 (-84.3%), from €2,551 to €400
- Gross operating margin +€20,462
up €20,462, from -€16,089 to €4,374
- Depreciation -€2,428
no longer reported in 2025 (was €2,428)
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 | €159,292 | €157,364 | -€1,927 | -1.2% |
| Formation expenses | 20 | €0 | €0 | = | |
| Fixed assets | 21/28 | €126,542 | €126,542 | = | 0.0% |
| Financial fixed assets | 28 | €126,542 | €126,542 | = | 0.0% |
| Current assets | 29/58 | €32,749 | €30,822 | -€1,927 | -5.9% |
| Amounts receivable within one year | 40/41 | €32,100 | €30,484 | -€1,616 | -5.0% |
| Trade receivables | 40 | €2,100 | - | -€2,100 | |
| Other amounts receivable | 41 | €30,000 | €30,484 | +€484 | +1.6% |
| Cash at bank and in hand | 54/58 | €649 | €338 | -€311 | -48.0% |
| Total equity and liabilities | 10/49 | €159,292 | €157,364 | -€1,927 | -1.2% |
| Equity | 10/15 | €101,290 | €105,596 | +€4,307 | +4.3% |
| Contributions | 10/11 | €120,000 | €120,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€18,710 | -€14,404 | +€4,307 | +23.0% |
| Amounts payable | 17/49 | €58,002 | €51,768 | -€6,234 | -10.7% |
| Amounts payable within one year | 42/48 | €58,002 | €51,768 | -€6,234 | -10.7% |
| Trade debts | 44 | €2,551 | €400 | -€2,151 | -84.3% |
| Suppliers | 440/4 | €2,551 | €400 | -€2,151 | -84.3% |
| Taxes, remuneration and social security | 45 | €2,002 | €3,258 | +€1,256 | +62.7% |
| Taxes | 450/3 | €2,002 | €3,258 | +€1,256 | +62.7% |
| Other amounts payable | 47/48 | €53,449 | €48,110 | -€5,339 | -10.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,428 | - | -€2,428 | |
| Other operating charges | 640/8 | €100 | - | -€100 | |
| Gross operating margin | 9900 | -€16,089 | €4,374 | +€20,462 | |
| Operating profit (loss) | 9901 | -€18,616 | €4,374 | +€22,990 | |
| Financial charges | 65/66B | €94 | €67 | -€27 | -28.7% |
| Recurring financial charges | 65 | €94 | €67 | -€27 | -28.7% |
| Profit (loss) for the period before taxes | 9903 | -€18,710 | €4,307 | +€23,017 | |
| Profit (loss) for the period | 9904 | -€18,710 | €4,307 | +€23,017 | |
| Profit (loss) for the period to be appropriated | 9905 | -€18,710 | €4,307 | +€23,017 |
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.