VO-T: what changed
VO-T
Largest movements
- Current investments -€78,586
down €78,586 (-42.8%), from €183,630 to €105,044
- Tangible fixed assets -€59,936
down €59,936 (-7.5%), from €801,094 to €741,158
of which Land and buildings: -€41,868
- Cash -€21,507
down €21,507 (-21.4%), from €100,354 to €78,847
mainly Contributions, distributions and other (-€199,000) and Receivables within one year (-€12,596)
- Receivables within one year +€12,596
up €12,596 (+54.0%), from €23,340 to €35,936
of which Trade receivables: +€24,701
- Reserves -€155,248
down €155,248 (-21.6%), from €717,957 to €562,710
- Gross operating margin -€21,091
down €21,091 (-14.0%), from €150,785 to €129,694
- Financial income +€9,323
up €9,323 (+235%), from €3,966 to €13,288
- Taxes -€4,915
down €4,915 (-23.9%), from €20,530 to €15,615
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 | €1,182,418 | €1,034,985 | -€147,433 | -12.5% |
| Fixed assets | 21/28 | €875,094 | €815,158 | -€59,936 | -6.8% |
| Tangible fixed assets | 22/27 | €801,094 | €741,158 | -€59,936 | -7.5% |
| Land and buildings | 22 | €617,408 | €575,540 | -€41,868 | -6.8% |
| Plant, machinery and equipment | 23 | €11,940 | €8,373 | -€3,567 | -29.9% |
| Furniture and vehicles | 24 | €2,378 | €1,097 | -€1,281 | -53.9% |
| Other tangible fixed assets | 26 | €169,368 | €156,148 | -€13,220 | -7.8% |
| Financial fixed assets | 28 | €74,000 | €74,000 | = | 0.0% |
| Current assets | 29/58 | €307,324 | €219,827 | -€87,497 | -28.5% |
| Amounts receivable within one year | 40/41 | €23,340 | €35,936 | +€12,596 | +54.0% |
| Trade receivables | 40 | €2,332 | €27,033 | +€24,701 | +1,059% |
| Other amounts receivable | 41 | €21,008 | €8,903 | -€12,105 | -57.6% |
| Current investments | 50/53 | €183,630 | €105,044 | -€78,586 | -42.8% |
| Cash at bank and in hand | 54/58 | €100,354 | €78,847 | -€21,507 | -21.4% |
| Total equity and liabilities | 10/49 | €1,182,418 | €1,034,985 | -€147,433 | -12.5% |
| Equity | 10/15 | €736,557 | €581,310 | -€155,248 | -21.1% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €717,957 | €562,710 | -€155,248 | -21.6% |
| Distributable reserves | 133 | €717,957 | €562,710 | -€155,248 | -21.6% |
| Amounts payable | 17/49 | €445,861 | €453,676 | +€7,815 | +1.8% |
| Amounts payable after more than one year | 17 | €225,000 | €225,000 | = | 0.0% |
| Financial debts | 170/4 | €225,000 | €225,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €218,303 | €227,677 | +€9,374 | +4.3% |
| Trade debts | 44 | €4,495 | €6,136 | +€1,641 | +36.5% |
| Suppliers | 440/4 | €4,495 | €6,136 | +€1,641 | +36.5% |
| Taxes, remuneration and social security | 45 | €2,909 | €11,530 | +€8,621 | +296% |
| Taxes | 450/3 | €2,909 | €2,741 | -€169 | -5.8% |
| Remuneration and social security | 454/9 | - | €8,790 | +€8,790 | |
| Other amounts payable | 47/48 | €210,900 | €210,011 | -€888 | -0.4% |
| Accrued charges and deferred income | 492/3 | €2,557 | €998 | -€1,559 | -61.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €67,970 | €66,885 | -€1,085 | -1.6% |
| Other operating charges | 640/8 | €6,739 | €6,940 | +€201 | +3.0% |
| Non-recurring operating charges | 66A | €13 | - | -€13 | |
| Gross operating margin | 9900 | €150,785 | €129,694 | -€21,091 | -14.0% |
| Operating profit (loss) | 9901 | €76,063 | €55,869 | -€20,194 | -26.5% |
| Financial income | 75/76B | €3,966 | €13,288 | +€9,323 | +235% |
| Recurring financial income | 75 | €3,966 | €13,288 | +€9,323 | +235% |
| Financial charges | 65/66B | €10,090 | €9,790 | -€300 | -3.0% |
| Recurring financial charges | 65 | €10,090 | €9,790 | -€300 | -3.0% |
| Profit (loss) for the period before taxes | 9903 | €69,939 | €59,367 | -€10,572 | -15.1% |
| Income taxes | 67/77 | €20,530 | €15,615 | -€4,915 | -23.9% |
| Profit (loss) for the period | 9904 | €49,409 | €43,752 | -€5,656 | -11.4% |
| Profit (loss) for the period to be appropriated | 9905 | €49,409 | €43,752 | -€5,656 | -11.4% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 1 November 2026 via checked.be.