VSD Management: 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.
VSD Management
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Accrued charges and deferred income +€7,659
new in 2025: €7,659
- Reserves -€6,811
down €6,811 (-13.5%), from €50,354 to €43,543
- Tax, wage and social debts -€5,917
down €5,917 (-25.4%), from €23,298 to €17,380
- Gross operating margin +€4,410
up €4,410 (+14.7%), from €30,028 to €34,437
- Financial charges +€2,947
up €2,947 (+39.4%), from €7,476 to €10,423
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 | €439,507 | €439,078 | -€429 | -0.1% |
| Fixed assets | 21/28 | €364,316 | €364,316 | = | 0.0% |
| Financial fixed assets | 28 | €364,316 | €364,316 | = | 0.0% |
| Current assets | 29/58 | €75,191 | €74,762 | -€429 | -0.6% |
| Amounts receivable within one year | 40/41 | €63,050 | €66,660 | +€3,610 | +5.7% |
| Trade receivables | 40 | €36,784 | €62,600 | +€25,816 | +70.2% |
| Other amounts receivable | 41 | €26,266 | €4,060 | -€22,206 | -84.5% |
| Cash at bank and in hand | 54/58 | €12,141 | €8,102 | -€4,039 | -33.3% |
| Total equity and liabilities | 10/49 | €439,507 | €439,078 | -€429 | -0.1% |
| Equity | 10/15 | €70,354 | €63,543 | -€6,811 | -9.7% |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Reserves | 13 | €50,354 | €43,543 | -€6,811 | -13.5% |
| Distributable reserves | 133 | €50,354 | €43,543 | -€6,811 | -13.5% |
| Amounts payable | 17/49 | €369,154 | €375,536 | +€6,382 | +1.7% |
| Amounts payable within one year | 42/48 | €369,154 | €367,877 | -€1,277 | -0.3% |
| Trade debts | 44 | €118 | €1,245 | +€1,127 | +955% |
| Suppliers | 440/4 | €118 | €1,245 | +€1,127 | +955% |
| Taxes, remuneration and social security | 45 | €23,298 | €17,380 | -€5,917 | -25.4% |
| Taxes | 450/3 | €23,298 | €17,380 | -€5,917 | -25.4% |
| Other amounts payable | 47/48 | €345,738 | €349,252 | +€3,514 | +1.0% |
| Accrued charges and deferred income | 492/3 | - | €7,659 | +€7,659 | |
| Other operating charges | 640/8 | €1,021 | €1,026 | +€5 | +0.5% |
| Gross operating margin | 9900 | €30,028 | €34,437 | +€4,410 | +14.7% |
| Operating profit (loss) | 9901 | €29,007 | €33,411 | +€4,404 | +15.2% |
| Financial charges | 65/66B | €7,476 | €10,423 | +€2,947 | +39.4% |
| Recurring financial charges | 65 | €7,476 | €10,423 | +€2,947 | +39.4% |
| Profit (loss) for the period before taxes | 9903 | €21,531 | €22,988 | +€1,457 | +6.8% |
| Income taxes | 67/77 | €5,683 | €5,799 | +€116 | +2.0% |
| Profit (loss) for the period | 9904 | €15,847 | €17,189 | +€1,341 | +8.5% |
| Profit (loss) for the period to be appropriated | 9905 | €15,847 | €17,189 | +€1,341 | +8.5% |
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 25 October 2026 via checked.be.