VYNCKE INDUSTRY AUTOMATION: what changed
VYNCKE INDUSTRY AUTOMATION
Largest movements
- Tangible fixed assets +€55,164
up €55,164 (+961%), from €5,743 to €60,907
- Receivables within one year -€33,914
down €33,914 (-97.5%), from €34,777 to €864
of which Trade receivables: -€31,649
- Cash +€29,672
up €29,672 (+288%), from €10,314 to €39,986
mainly Receivables within one year (+€33,914) and Net result for the year (+€22,470)
- Profit (loss) carried forward +€22,470
up €22,470 (+79.3%), from €28,336 to €50,807
- Other debts +€19,795
up €19,795 (+319%), from €6,211 to €26,007
- Tax, wage and social debts +€10,418
up €10,418 (+107%), from €9,730 to €20,148
- Depreciation +€6,545
up €6,545 (+320%), from €2,047 to €8,592
- Other operating charges -€1,681
down €1,681 (-28.4%), from €5,928 to €4,247
- Gross operating margin -€1,531
down €1,531 (-3.3%), from €46,084 to €44,552
- Taxes -€482
down €482 (-4.9%), from €9,730 to €9,249
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 | €51,400 | €103,277 | +€51,877 | +101% |
| Fixed assets | 21/28 | €5,743 | €60,907 | +€55,164 | +961% |
| Tangible fixed assets | 22/27 | €5,743 | €60,907 | +€55,164 | +961% |
| Furniture and vehicles | 24 | €5,743 | €60,907 | +€55,164 | +961% |
| Current assets | 29/58 | €45,657 | €42,371 | -€3,286 | -7.2% |
| Stocks and contracts in progress | 3 | - | €955 | +€955 | |
| Stocks | 30/36 | - | €955 | +€955 | |
| Amounts receivable within one year | 40/41 | €34,777 | €864 | -€33,914 | -97.5% |
| Trade receivables | 40 | €32,512 | €864 | -€31,649 | -97.3% |
| Other amounts receivable | 41 | €2,265 | - | -€2,265 | |
| Cash at bank and in hand | 54/58 | €10,314 | €39,986 | +€29,672 | +288% |
| Deferred charges and accrued income | 490/1 | €566 | €566 | = | 0.0% |
| Total equity and liabilities | 10/49 | €51,400 | €103,277 | +€51,877 | +101% |
| Equity | 10/15 | €33,336 | €55,807 | +€22,470 | +67.4% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €28,336 | €50,807 | +€22,470 | +79.3% |
| Amounts payable | 17/49 | €18,064 | €47,471 | +€29,407 | +163% |
| Amounts payable within one year | 42/48 | €18,064 | €47,471 | +€29,407 | +163% |
| Trade debts | 44 | €2,122 | €1,291 | -€831 | -39.1% |
| Suppliers | 440/4 | €2,122 | €1,291 | -€831 | -39.1% |
| Advances received on contracts in progress | 46 | - | €25 | +€25 | |
| Taxes, remuneration and social security | 45 | €9,730 | €20,148 | +€10,418 | +107% |
| Taxes | 450/3 | €9,730 | €20,148 | +€10,418 | +107% |
| Other amounts payable | 47/48 | €6,211 | €26,007 | +€19,795 | +319% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,047 | €8,592 | +€6,545 | +320% |
| Other operating charges | 640/8 | €5,928 | €4,247 | -€1,681 | -28.4% |
| Gross operating margin | 9900 | €46,084 | €44,552 | -€1,531 | -3.3% |
| Operating profit (loss) | 9901 | €38,108 | €31,713 | -€6,395 | -16.8% |
| Financial income | 75/76B | €2 | €7 | +€5 | +320% |
| Recurring financial income | 75 | €2 | €7 | +€5 | +320% |
| Financial charges | 65/66B | €43 | €1 | -€42 | -98.2% |
| Recurring financial charges | 65 | €43 | €1 | -€42 | -98.2% |
| Profit (loss) for the period before taxes | 9903 | €38,067 | €31,719 | -€6,348 | -16.7% |
| Income taxes | 67/77 | €9,730 | €9,249 | -€482 | -4.9% |
| Profit (loss) for the period | 9904 | €28,336 | €22,470 | -€5,866 | -20.7% |
| Profit (loss) for the period to be appropriated | 9905 | €28,336 | €22,470 | -€5,866 | -20.7% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 3 November 2026 via checked.be.