VERMILION CONSULTING: what changed
VERMILION CONSULTING
Largest movements
- Cash +€78,737
up €78,737 (+228%), from €34,563 to €113,300
mainly Net result for the year (+€69,391) and Tax, wage and social debts (+€9,295)
- Receivables within one year -€2,568
down €2,568 (-85.0%), from €3,020 to €452
of which Trade receivables: -€2,518
- Tangible fixed assets +€1,657
new in 2025: €1,657
- Deferred charges and accrued income +€1,608
up €1,608 (+2,091%), from €77 to €1,685
- Profit (loss) carried forward +€69,391
up €69,391 (+282%), from €24,632 to €94,023
- Tax, wage and social debts +€9,295
up €9,295 (+99.3%), from €9,363 to €18,658
- Gross operating margin +€53,013
up €53,013 (+148%), from €35,813 to €88,825
- Taxes +€11,123
up €11,123 (+147%), from €7,588 to €18,711
- Other operating charges -€3,054
down €3,054 (-84.7%), from €3,606 to €551
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 | €37,660 | €117,094 | +€79,434 | +211% |
| Fixed assets | 21/28 | - | €1,657 | +€1,657 | |
| Tangible fixed assets | 22/27 | - | €1,657 | +€1,657 | |
| Furniture and vehicles | 24 | - | €1,657 | +€1,657 | |
| Current assets | 29/58 | €37,660 | €115,437 | +€77,777 | +207% |
| Amounts receivable within one year | 40/41 | €3,020 | €452 | -€2,568 | -85.0% |
| Trade receivables | 40 | €2,518 | - | -€2,518 | |
| Other amounts receivable | 41 | €502 | €452 | -€50 | -10.0% |
| Cash at bank and in hand | 54/58 | €34,563 | €113,300 | +€78,737 | +228% |
| Deferred charges and accrued income | 490/1 | €77 | €1,685 | +€1,608 | +2,091% |
| Total equity and liabilities | 10/49 | €37,660 | €117,094 | +€79,434 | +211% |
| Equity | 10/15 | €26,632 | €96,023 | +€69,391 | +261% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €24,632 | €94,023 | +€69,391 | +282% |
| Amounts payable | 17/49 | €11,028 | €21,071 | +€10,043 | +91.1% |
| Amounts payable within one year | 42/48 | €11,028 | €21,071 | +€10,043 | +91.1% |
| Trade debts | 44 | €607 | €1,547 | +€940 | +155% |
| Suppliers | 440/4 | €607 | €1,547 | +€940 | +155% |
| Taxes, remuneration and social security | 45 | €9,363 | €18,658 | +€9,295 | +99.3% |
| Taxes | 450/3 | €9,363 | €18,658 | +€9,295 | +99.3% |
| Other amounts payable | 47/48 | €1,058 | €866 | -€192 | -18.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €162 | +€162 | |
| Other operating charges | 640/8 | €3,606 | €551 | -€3,054 | -84.7% |
| Gross operating margin | 9900 | €35,813 | €88,825 | +€53,013 | +148% |
| Operating profit (loss) | 9901 | €32,207 | €88,112 | +€55,905 | +174% |
| Financial income | 75/76B | €23 | €144 | +€121 | +516% |
| Recurring financial income | 75 | €23 | €144 | +€121 | +516% |
| Financial charges | 65/66B | €10 | €153 | +€144 | +1,468% |
| Recurring financial charges | 65 | €10 | €153 | +€144 | +1,468% |
| Profit (loss) for the period before taxes | 9903 | €32,220 | €88,102 | +€55,882 | +173% |
| Income taxes | 67/77 | €7,588 | €18,711 | +€11,123 | +147% |
| Profit (loss) for the period | 9904 | €24,632 | €69,391 | +€44,759 | +182% |
| Profit (loss) for the period to be appropriated | 9905 | €24,632 | €69,391 | +€44,759 | +182% |
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 6 November 2026 via checked.be.