VALLORBOIS: 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.
VALLORBOIS
Largest movements
No asset line moved by more than 1% of the balance sheet total.
No liability line moved by more than 1% of the balance sheet total.
- Gross operating margin -€2,335
down €2,335 (-42.5%), from €5,497 to €3,162
- Taxes -€1,269
down €1,269, from €671 to -€598
- Financial charges +€718
up €718 (+68.9%), from €1,042 to €1,760
- Financial income +€452
up €452 (+4,515%), from €10 to €462
- Other operating charges -€149
down €149 (-6.2%), from €2,416 to €2,266
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 | €824,615 | €819,378 | -€5,237 | -0.6% |
| Formation expenses | 20 | €0 | €0 | = | |
| Fixed assets | 21/28 | €822,363 | €818,355 | -€4,008 | -0.5% |
| Tangible fixed assets | 22/27 | €256,192 | €252,184 | -€4,008 | -1.6% |
| Land and buildings | 22 | €256,192 | €252,184 | -€4,008 | -1.6% |
| Financial fixed assets | 28 | €566,171 | €566,171 | = | 0.0% |
| Current assets | 29/58 | €2,252 | €1,023 | -€1,228 | -54.6% |
| Amounts receivable within one year | 40/41 | €0 | €732 | +€732 | |
| Trade receivables | 40 | €0 | €0 | = | |
| Other amounts receivable | 41 | €0 | €732 | +€732 | |
| Cash at bank and in hand | 54/58 | €121 | €291 | +€170 | +141% |
| Deferred charges and accrued income | 490/1 | €2,131 | €0 | -€2,131 | -100% |
| Total equity and liabilities | 10/49 | €824,615 | €819,378 | -€5,237 | -0.6% |
| Equity | 10/15 | €804,428 | €800,615 | -€3,813 | -0.5% |
| Contributions | 10/11 | €364,967 | €364,967 | = | 0.0% |
| Capital | 10 | €245,791 | €245,791 | = | 0.0% |
| Issued capital | 100 | €245,791 | €245,791 | = | 0.0% |
| Contributions outside capital | 11 | €119,176 | €119,176 | = | 0.0% |
| Share premium | 1100/10 | €119,176 | €119,176 | = | 0.0% |
| Reserves | 13 | €457,000 | €457,000 | = | 0.0% |
| Non-distributable reserves | 130/1 | €22,000 | €22,000 | = | 0.0% |
| Legal reserve | 130 | €22,000 | €22,000 | = | 0.0% |
| Distributable reserves | 133 | €435,000 | €435,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€17,539 | -€21,352 | -€3,813 | -21.7% |
| Amounts payable | 17/49 | €20,187 | €18,764 | -€1,424 | -7.1% |
| Amounts payable after more than one year | 17 | €9,991 | €9,991 | = | 0.0% |
| Other amounts payable | 178/9 | €9,991 | €9,991 | = | 0.0% |
| Amounts payable within one year | 42/48 | €10,196 | €8,773 | -€1,424 | -14.0% |
| Trade debts | 44 | €1,474 | €2,284 | +€810 | +55.0% |
| Suppliers | 440/4 | €1,474 | €2,284 | +€810 | +55.0% |
| Advances received on contracts in progress | 46 | - | €2,989 | +€2,989 | |
| Taxes, remuneration and social security | 45 | €3,172 | €0 | -€3,172 | -100% |
| Taxes | 450/3 | €3,172 | €0 | -€3,172 | -100% |
| Other amounts payable | 47/48 | €5,550 | €3,500 | -€2,050 | -36.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,008 | €4,008 | = | 0.0% |
| Other operating charges | 640/8 | €2,416 | €2,266 | -€149 | -6.2% |
| Gross operating margin | 9900 | €5,497 | €3,162 | -€2,335 | -42.5% |
| Operating profit (loss) | 9901 | -€927 | -€3,113 | -€2,186 | -236% |
| Financial income | 75/76B | €10 | €462 | +€452 | +4,515% |
| Recurring financial income | 75 | €10 | €462 | +€452 | +4,515% |
| Financial charges | 65/66B | €1,042 | €1,760 | +€718 | +68.9% |
| Recurring financial charges | 65 | €1,042 | €1,760 | +€718 | +68.9% |
| Profit (loss) for the period before taxes | 9903 | -€1,959 | -€4,411 | -€2,452 | -125% |
| Income taxes | 67/77 | €671 | -€598 | -€1,269 | |
| Profit (loss) for the period | 9904 | -€2,630 | -€3,813 | -€1,183 | -45.0% |
| Profit (loss) for the period to be appropriated | 9905 | -€2,630 | -€3,813 | -€1,183 | -45.0% |
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 18 October 2026 via checked.be.