VLI: what changed
Two fiscal 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.
VLI
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year -€452,722
down €452,722 (-10.6%), from €4.3m to €3.8m
- Other debts +€330,919
up €330,919 (+18.6%), from €1.8m to €2.1m
- Gross operating margin +€27,763
up €27,763 (+13.7%), from €203,132 to €230,895
- Financial charges +€11,841
up €11,841 (+18.6%), from €63,685 to €75,525
- Taxes +€7,839
up €7,839 (+87.5%), from €8,962 to €16,801
- Depreciation +€4,099
up €4,099 (+3.9%), from €105,197 to €109,296
- Financial income -€3,828
down €3,828 (-71.2%), from €5,378 to €1,551
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.
Cash bridge derived
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 | €7,030,152 | €6,966,179 | -€63,973 | -0.9% |
| Fixed assets | 21/28 | €6,729,449 | €6,677,814 | -€51,635 | -0.8% |
| Tangible fixed assets | 22/27 | €6,022,988 | €5,971,353 | -€51,635 | -0.9% |
| Land and buildings | 22 | €2,249,625 | €2,206,715 | -€42,911 | -1.9% |
| Furniture and vehicles | 24 | €17,640 | €8,916 | -€8,724 | -49.5% |
| Other tangible fixed assets | 26 | €3,755,723 | €3,755,723 | = | 0.0% |
| Financial fixed assets | 28 | €706,461 | €706,461 | = | 0.0% |
| Current assets | 29/58 | €300,703 | €288,365 | -€12,338 | -4.1% |
| Amounts receivable within one year | 40/41 | - | €370 | +€370 | |
| Other amounts receivable | 41 | - | €370 | +€370 | |
| Current investments | 50/53 | €196,264 | €251,760 | +€55,496 | +28.3% |
| Cash at bank and in hand | 54/58 | €104,440 | €36,236 | -€68,204 | -65.3% |
| Total equity and liabilities | 10/49 | €7,030,152 | €6,966,179 | -€63,973 | -0.9% |
| Equity | 10/15 | €761,726 | €783,456 | +€21,730 | +2.9% |
| Contributions | 10/11 | €298,286 | €298,286 | = | 0.0% |
| Reserves | 13 | €232,331 | €232,331 | = | 0.0% |
| Tax-exempt reserves | 132 | €232,331 | €232,331 | = | 0.0% |
| Profit (loss) carried forward | 14 | €231,108 | €252,838 | +€21,730 | +9.4% |
| Provisions and deferred taxes | 16 | €77,444 | €77,444 | = | 0.0% |
| Deferred taxes | 168 | €77,444 | €77,444 | = | 0.0% |
| Amounts payable | 17/49 | €6,190,982 | €6,105,279 | -€85,704 | -1.4% |
| Amounts payable after more than one year | 17 | €4,284,202 | €3,831,480 | -€452,722 | -10.6% |
| Financial debts | 170/4 | €4,284,202 | €3,831,480 | -€452,722 | -10.6% |
| Amounts payable within one year | 42/48 | €1,906,780 | €2,273,799 | +€367,019 | +19.2% |
| Current portion of amounts payable after more than one year | 42 | €88,926 | €90,921 | +€1,995 | +2.2% |
| Trade debts | 44 | €26,613 | €15,100 | -€11,513 | -43.3% |
| Suppliers | 440/4 | €26,613 | €15,100 | -€11,513 | -43.3% |
| Taxes, remuneration and social security | 45 | €9,662 | €55,280 | +€45,618 | +472.2% |
| Taxes | 450/3 | €9,662 | €14,278 | +€4,616 | +47.8% |
| Remuneration and social security | 454/9 | - | €41,002 | +€41,002 | |
| Other amounts payable | 47/48 | €1,781,580 | €2,112,498 | +€330,919 | +18.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €105,197 | €109,296 | +€4,099 | +3.9% |
| Other operating charges | 640/8 | €10,494 | €9,051 | -€1,443 | -13.8% |
| Non-recurring operating charges | 66A | - | €42 | +€42 | |
| Gross operating margin | 9900 | €203,132 | €230,895 | +€27,763 | +13.7% |
| Operating profit (loss) | 9901 | €87,441 | €112,506 | +€25,065 | +28.7% |
| Financial income | 75/76B | €5,378 | €1,551 | -€3,828 | -71.2% |
| Recurring financial income | 75 | €5,378 | €1,551 | -€3,828 | -71.2% |
| Financial charges | 65/66B | €63,685 | €75,525 | +€11,841 | +18.6% |
| Recurring financial charges | 65 | €63,685 | €75,525 | +€11,841 | +18.6% |
| Profit (loss) for the period before taxes | 9903 | €29,134 | €38,531 | +€9,397 | +32.3% |
| Income taxes | 67/77 | €8,962 | €16,801 | +€7,839 | +87.5% |
| Profit (loss) for the period | 9904 | €20,173 | €21,730 | +€1,558 | +7.7% |
| Profit (loss) for the period to be appropriated | 9905 | €20,173 | €21,730 | +€1,558 | +7.7% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 1 October 2026 via checked.be.