VILLA LA DUNE: 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.
VILLA LA DUNE
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€44,674
up €44,674 (+13.3%), from €335,916 to €380,590
- Profit (loss) carried forward -€26,292
down €26,292 (-91.9%), from -€28,625 to -€54,917
- Debts after one year -€26,185
down €26,185 (-7.7%), from €340,346 to €314,162
- Trade debts +€7,682
up €7,682 (+217%), from €3,548 to €11,230
- Gross operating margin -€18,879
down €18,879 (-60.2%), from €31,340 to €12,460
- Financial charges -€768
down €768 (-6.8%), from €11,362 to €10,594
- Depreciation +€597
up €597 (+2.3%), from €25,558 to €26,156
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 | €681,838 | €682,291 | +€453 | +0.1% |
| Formation expenses | 20 | €520 | €317 | -€203 | -39.0% |
| Fixed assets | 21/28 | €667,068 | €664,407 | -€2,662 | -0.4% |
| Tangible fixed assets | 22/27 | €667,068 | €664,407 | -€2,662 | -0.4% |
| Land and buildings | 22 | €648,826 | €649,722 | +€896 | +0.1% |
| Plant, machinery and equipment | 23 | €18,242 | €14,684 | -€3,558 | -19.5% |
| Current assets | 29/58 | €14,250 | €17,567 | +€3,318 | +23.3% |
| Stocks and contracts in progress | 3 | €950 | €1,280 | +€330 | +34.7% |
| Stocks | 30/36 | €950 | €1,280 | +€330 | +34.7% |
| Amounts receivable within one year | 40/41 | €10,682 | €14,891 | +€4,208 | +39.4% |
| Other amounts receivable | 41 | €10,682 | €14,891 | +€4,208 | +39.4% |
| Cash at bank and in hand | 54/58 | €2,176 | €1,202 | -€973 | -44.7% |
| Deferred charges and accrued income | 490/1 | €442 | €194 | -€247 | -56.0% |
| Total equity and liabilities | 10/49 | €681,838 | €682,291 | +€453 | +0.1% |
| Equity | 10/15 | -€23,625 | -€49,917 | -€26,292 | -111% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€28,625 | -€54,917 | -€26,292 | -91.9% |
| Amounts payable | 17/49 | €705,463 | €732,208 | +€26,745 | +3.8% |
| Amounts payable after more than one year | 17 | €340,346 | €314,162 | -€26,185 | -7.7% |
| Financial debts | 170/4 | €340,346 | €314,162 | -€26,185 | -7.7% |
| Amounts payable within one year | 42/48 | €365,116 | €418,046 | +€52,930 | +14.5% |
| Current portion of amounts payable after more than one year | 42 | €25,413 | €26,185 | +€772 | +3.0% |
| Trade debts | 44 | €3,548 | €11,230 | +€7,682 | +217% |
| Suppliers | 440/4 | €3,548 | €11,230 | +€7,682 | +217% |
| Taxes, remuneration and social security | 45 | €240 | €41 | -€198 | -82.7% |
| Taxes | 450/3 | €240 | €41 | -€198 | -82.7% |
| Other amounts payable | 47/48 | €335,916 | €380,590 | +€44,674 | +13.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €25,558 | €26,156 | +€597 | +2.3% |
| Other operating charges | 640/8 | €1,836 | €2,003 | +€167 | +9.1% |
| Gross operating margin | 9900 | €31,340 | €12,460 | -€18,879 | -60.2% |
| Operating profit (loss) | 9901 | €3,945 | -€15,698 | -€19,644 | |
| Financial income | 75/76B | €0 | - | -€0 | |
| Recurring financial income | 75 | €0 | - | -€0 | |
| Financial charges | 65/66B | €11,362 | €10,594 | -€768 | -6.8% |
| Recurring financial charges | 65 | €11,362 | €10,594 | -€768 | -6.8% |
| Profit (loss) for the period before taxes | 9903 | -€7,416 | -€26,292 | -€18,876 | -255% |
| Profit (loss) for the period | 9904 | -€7,416 | -€26,292 | -€18,876 | -255% |
| Profit (loss) for the period to be appropriated | 9905 | -€7,416 | -€26,292 | -€18,876 | -255% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 28 October 2026 via checked.be.