VDZ Services: 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.
VDZ Services
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Reserves +€69,675
up €69,675 (+26.9%), from €258,860 to €328,535
of which Distributable reserves: +€71,535
- Profit (loss) carried forward -€60,379
down €60,379 (-100%), from €60,379 to €0
- Other debts -€31,095
down €31,095 (-100%), from €31,095 to €0
- Tax, wage and social debts +€25,617
up €25,617 (+11.3%), from €225,742 to €251,358
of which Remuneration and social security: +€20,708
- Current portion of long-term debt +€23,274
up €23,274 (+36.5%), from €63,821 to €87,095
- Gross operating margin +€82,073
up €82,073 (+5.5%), from €1.5m to €1.6m
- Staff costs +€66,192
up €66,192 (+4.5%), from €1.5m to €1.5m
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 | €892,779 | €895,988 | +€3,209 | +0.4% |
| Current assets | 29/58 | €892,779 | €895,988 | +€3,209 | +0.4% |
| Amounts receivable within one year | 40/41 | €848,832 | €850,988 | +€2,156 | +0.3% |
| Trade receivables | 40 | €669,691 | €628,253 | -€41,438 | -6.2% |
| Other amounts receivable | 41 | €179,142 | €222,736 | +€43,594 | +24.3% |
| Cash at bank and in hand | 54/58 | €42,999 | €42,903 | -€96 | -0.2% |
| Deferred charges and accrued income | 490/1 | €949 | €2,098 | +€1,149 | +121% |
| Total equity and liabilities | 10/49 | €892,779 | €895,988 | +€3,209 | +0.4% |
| Equity | 10/15 | €325,439 | €334,735 | +€9,296 | +2.9% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €258,860 | €328,535 | +€69,675 | +26.9% |
| Non-distributable reserves | 130/1 | €1,860 | €0 | -€1,860 | -100% |
| Reserves not available under the articles | 1311 | €1,860 | €0 | -€1,860 | -100% |
| Distributable reserves | 133 | €257,000 | €328,535 | +€71,535 | +27.8% |
| Profit (loss) carried forward | 14 | €60,379 | €0 | -€60,379 | -100% |
| Amounts payable | 17/49 | €567,341 | €561,253 | -€6,087 | -1.1% |
| Amounts payable within one year | 42/48 | €567,341 | €560,306 | -€7,035 | -1.2% |
| Current portion of amounts payable after more than one year | 42 | €63,821 | €87,095 | +€23,274 | +36.5% |
| Financial debts | 43 | €20,000 | - | -€20,000 | |
| Credit institutions | 430/8 | €20,000 | - | -€20,000 | |
| Trade debts | 44 | €226,683 | €221,853 | -€4,830 | -2.1% |
| Suppliers | 440/4 | €226,683 | €221,853 | -€4,830 | -2.1% |
| Taxes, remuneration and social security | 45 | €225,742 | €251,358 | +€25,617 | +11.3% |
| Taxes | 450/3 | - | €4,908 | +€4,908 | |
| Remuneration and social security | 454/9 | €225,742 | €246,450 | +€20,708 | +9.2% |
| Other amounts payable | 47/48 | €31,095 | €0 | -€31,095 | -100% |
| Accrued charges and deferred income | 492/3 | €0 | €947 | +€947 | |
| Non-recurring operating income | 76A | €4,444 | €0 | -€4,444 | -100% |
| Remuneration, social security and pensions | 62 | €1,470,384 | €1,536,576 | +€66,192 | +4.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €0 | - | = | |
| Other operating charges | 640/8 | €577 | €1,007 | +€429 | +74.3% |
| Gross operating margin | 9900 | €1,485,663 | €1,567,736 | +€82,073 | +5.5% |
| Operating profit (loss) | 9901 | €14,701 | €30,154 | +€15,452 | +105% |
| Financial income | 75/76B | €0 | €0 | +€0 | |
| Recurring financial income | 75 | €0 | €0 | +€0 | |
| Financial charges | 65/66B | €5,335 | €4,893 | -€442 | -8.3% |
| Recurring financial charges | 65 | €5,335 | €4,893 | -€442 | -8.3% |
| Profit (loss) for the period before taxes | 9903 | €9,366 | €25,261 | +€15,895 | +170% |
| Income taxes | 67/77 | €12,302 | €15,964 | +€3,663 | +29.8% |
| Profit (loss) for the period | 9904 | -€2,935 | €9,296 | +€12,232 | |
| Profit (loss) for the period to be appropriated | 9905 | -€2,935 | €9,296 | +€12,232 |
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 17 October 2026 via checked.be.