VUOM SOLUTIONS: 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.
VUOM SOLUTIONS
Largest movements
- Tangible fixed assets +€35,518
up €35,518 (+1,568%), from €2,266 to €37,784
- Cash -€14,303
down €14,303 (-26.7%), from €53,596 to €39,293
mainly Investment in fixed assets (net) (-€44,699) and Receivables within one year (-€13,435)
- Receivables within one year +€13,435
up €13,435 (+63.4%), from €21,191 to €34,626
of which Trade receivables: +€9,220
- Profit (loss) carried forward +€29,675
up €29,675 (+56.3%), from €52,709 to €82,384
- Trade debts +€4,700
up €4,700 (+93.6%), from €5,020 to €9,720
- Tax, wage and social debts +€1,476
up €1,476 (+7.9%), from €18,588 to €20,064
of which Remuneration and social security: +€2,517
- Gross operating margin -€13,619
down €13,619 (-20.2%), from €67,361 to €53,742
- Depreciation +€9,057
up €9,057 (+7,294%), from €124 to €9,182
- Other operating charges +€3,859
up €3,859 (+301%), from €1,282 to €5,140
- Taxes -€3,447
down €3,447 (-25.5%), from €13,526 to €10,079
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 | €78,606 | €114,169 | +€35,562 | +45.2% |
| Fixed assets | 21/28 | €2,266 | €37,784 | +€35,518 | +1,568% |
| Tangible fixed assets | 22/27 | €2,266 | €37,784 | +€35,518 | +1,568% |
| Furniture and vehicles | 24 | €2,266 | €37,784 | +€35,518 | +1,568% |
| Current assets | 29/58 | €76,340 | €76,385 | +€45 | +0.1% |
| Amounts receivable within one year | 40/41 | €21,191 | €34,626 | +€13,435 | +63.4% |
| Trade receivables | 40 | €10,437 | €19,658 | +€9,220 | +88.3% |
| Other amounts receivable | 41 | €10,753 | €14,968 | +€4,215 | +39.2% |
| Cash at bank and in hand | 54/58 | €53,596 | €39,293 | -€14,303 | -26.7% |
| Deferred charges and accrued income | 490/1 | €1,554 | €2,466 | +€912 | +58.7% |
| Total equity and liabilities | 10/49 | €78,606 | €114,169 | +€35,562 | +45.2% |
| Equity | 10/15 | €54,709 | €84,384 | +€29,675 | +54.2% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €52,709 | €82,384 | +€29,675 | +56.3% |
| Amounts payable | 17/49 | €23,897 | €29,784 | +€5,887 | +24.6% |
| Amounts payable within one year | 42/48 | €23,609 | €29,784 | +€6,175 | +26.2% |
| Trade debts | 44 | €5,020 | €9,720 | +€4,700 | +93.6% |
| Suppliers | 440/4 | €5,020 | €9,720 | +€4,700 | +93.6% |
| Taxes, remuneration and social security | 45 | €18,588 | €20,064 | +€1,476 | +7.9% |
| Taxes | 450/3 | €18,588 | €17,547 | -€1,042 | -5.6% |
| Remuneration and social security | 454/9 | - | €2,517 | +€2,517 | |
| Accrued charges and deferred income | 492/3 | €288 | - | -€288 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €124 | €9,182 | +€9,057 | +7,294% |
| Other operating charges | 640/8 | €1,282 | €5,140 | +€3,859 | +301% |
| Gross operating margin | 9900 | €67,361 | €53,742 | -€13,619 | -20.2% |
| Operating profit (loss) | 9901 | €65,955 | €39,420 | -€26,535 | -40.2% |
| Financial income | 75/76B | €288 | €716 | +€429 | +149% |
| Recurring financial income | 75 | €288 | €716 | +€429 | +149% |
| Financial charges | 65/66B | €8 | €47 | +€40 | +532% |
| Recurring financial charges | 65 | €8 | €47 | +€40 | +532% |
| Profit (loss) for the period before taxes | 9903 | €66,235 | €40,089 | -€26,146 | -39.5% |
| Income taxes | 67/77 | €13,526 | €10,079 | -€3,447 | -25.5% |
| Profit (loss) for the period | 9904 | €52,709 | €30,010 | -€22,699 | -43.1% |
| Profit (loss) for the period to be appropriated | 9905 | €52,709 | €30,010 | -€22,699 | -43.1% |
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 14 October 2026 via checked.be.