W84IT: what changed
W84IT
Largest movements
- Current investments +€39,351
new in 2025: €39,351
- Tangible fixed assets +€9,639
up €9,639 (+30.8%), from €31,282 to €40,921
of which Plant, machinery and equipment: +€12,054
- Receivables within one year +€7,252
up €7,252 (+71.0%), from €10,214 to €17,465
of which Trade receivables: +€4,736
- Cash -€5,766
down €5,766 (-10.7%), from €54,066 to €48,299
mainly Current investments (-€39,351) and Investment in fixed assets (net) (-€18,165)
- Reserves +€61,612
up €61,612 (+90.1%), from €68,407 to €130,020
- Tax, wage and social debts -€8,195
down €8,195 (-55.6%), from €14,733 to €6,538
- Other debts -€2,167
down €2,167 (-60.6%), from €3,574 to €1,407
- Gross operating margin -€13,510
down €13,510 (-13.2%), from €102,162 to €88,653
- Taxes -€11,862
down €11,862 (-41.6%), from €28,501 to €16,638
- Depreciation +€4,229
up €4,229 (+98.4%), from €4,297 to €8,525
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 | €96,971 | €148,094 | +€51,124 | +52.7% |
| Fixed assets | 21/28 | €31,282 | €40,921 | +€9,639 | +30.8% |
| Tangible fixed assets | 22/27 | €31,282 | €40,921 | +€9,639 | +30.8% |
| Plant, machinery and equipment | 23 | - | €12,054 | +€12,054 | |
| Furniture and vehicles | 24 | €31,282 | €28,867 | -€2,415 | -7.7% |
| Current assets | 29/58 | €65,689 | €107,173 | +€41,484 | +63.2% |
| Amounts receivable within one year | 40/41 | €10,214 | €17,465 | +€7,252 | +71.0% |
| Trade receivables | 40 | €10,208 | €14,944 | +€4,736 | +46.4% |
| Other amounts receivable | 41 | €6 | €2,522 | +€2,516 | +45,337% |
| Current investments | 50/53 | - | €39,351 | +€39,351 | |
| Cash at bank and in hand | 54/58 | €54,066 | €48,299 | -€5,766 | -10.7% |
| Deferred charges and accrued income | 490/1 | €1,410 | €2,058 | +€648 | +46.0% |
| Total equity and liabilities | 10/49 | €96,971 | €148,094 | +€51,124 | +52.7% |
| Equity | 10/15 | €78,407 | €140,020 | +€61,612 | +78.6% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Reserves | 13 | €68,407 | €130,020 | +€61,612 | +90.1% |
| Distributable reserves | 133 | €68,407 | €130,020 | +€61,612 | +90.1% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €18,564 | €8,075 | -€10,489 | -56.5% |
| Amounts payable within one year | 42/48 | €18,564 | €7,945 | -€10,619 | -57.2% |
| Trade debts | 44 | €257 | €0 | -€257 | -100% |
| Suppliers | 440/4 | €257 | €0 | -€257 | -100% |
| Taxes, remuneration and social security | 45 | €14,733 | €6,538 | -€8,195 | -55.6% |
| Taxes | 450/3 | €14,733 | €6,538 | -€8,195 | -55.6% |
| Other amounts payable | 47/48 | €3,574 | €1,407 | -€2,167 | -60.6% |
| Accrued charges and deferred income | 492/3 | - | €130 | +€130 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,297 | €8,525 | +€4,229 | +98.4% |
| Other operating charges | 640/8 | - | €144 | +€144 | |
| Gross operating margin | 9900 | €102,162 | €88,653 | -€13,510 | -13.2% |
| Operating profit (loss) | 9901 | €97,865 | €79,983 | -€17,882 | -18.3% |
| Financial income | 75/76B | - | €2 | +€2 | |
| Recurring financial income | 75 | - | €2 | +€2 | |
| Financial charges | 65/66B | €99 | €784 | +€685 | +694% |
| Recurring financial charges | 65 | €99 | €784 | +€685 | +694% |
| Profit (loss) for the period before taxes | 9903 | €97,767 | €79,202 | -€18,565 | -19.0% |
| Income taxes | 67/77 | €28,501 | €16,638 | -€11,862 | -41.6% |
| Profit (loss) for the period | 9904 | €69,266 | €62,564 | -€6,702 | -9.7% |
| Profit (loss) for the period to be appropriated | 9905 | €69,266 | €62,564 | -€6,702 | -9.7% |
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 7 November 2026 via checked.be.