WALFIN ADVICE: what changed
WALFIN ADVICE
Largest movements
- Cash +€289,721
up €289,721 (+840%), from €34,482 to €324,203
mainly Net result for the year (+€173,255) and Tax, wage and social debts (+€90,072)
- Receivables within one year -€60,822
down €60,822 (-97.9%), from €62,150 to €1,328
of which Trade receivables: -€41,031
- Profit (loss) carried forward +€153,255
up €153,255 (+451%), from €34,001 to €187,256
- Tax, wage and social debts +€90,072
up €90,072 (+831%), from €10,841 to €100,913
- Trade debts -€16,313
down €16,313 (-98.7%), from €16,527 to €214
- Gross operating margin +€196,590
up €196,590 (+458%), from €42,935 to €239,525
- Taxes +€59,925
up €59,925 (+1,879%), from €3,189 to €63,114
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 | €99,057 | €328,499 | +€229,442 | +232% |
| Current assets | 29/58 | €99,057 | €328,499 | +€229,442 | +232% |
| Amounts receivable within one year | 40/41 | €62,150 | €1,328 | -€60,822 | -97.9% |
| Trade receivables | 40 | €41,031 | - | -€41,031 | |
| Other amounts receivable | 41 | €21,119 | €1,328 | -€19,791 | -93.7% |
| Cash at bank and in hand | 54/58 | €34,482 | €324,203 | +€289,721 | +840% |
| Deferred charges and accrued income | 490/1 | €2,425 | €2,968 | +€543 | +22.4% |
| Total equity and liabilities | 10/49 | €99,057 | €328,499 | +€229,442 | +232% |
| Equity | 10/15 | €52,601 | €205,856 | +€153,255 | +291% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Profit (loss) carried forward | 14 | €34,001 | €187,256 | +€153,255 | +451% |
| Amounts payable | 17/49 | €46,456 | €122,643 | +€76,187 | +164% |
| Amounts payable within one year | 42/48 | €46,368 | €122,454 | +€76,086 | +164% |
| Trade debts | 44 | €16,527 | €214 | -€16,313 | -98.7% |
| Suppliers | 440/4 | €16,527 | €214 | -€16,313 | -98.7% |
| Taxes, remuneration and social security | 45 | €10,841 | €100,913 | +€90,072 | +831% |
| Taxes | 450/3 | €10,841 | €100,913 | +€90,072 | +831% |
| Other amounts payable | 47/48 | €19,000 | €21,327 | +€2,327 | +12.2% |
| Accrued charges and deferred income | 492/3 | €88 | €189 | +€101 | +115% |
| Other operating charges | 640/8 | €2,811 | €1,738 | -€1,073 | -38.2% |
| Gross operating margin | 9900 | €42,935 | €239,525 | +€196,590 | +458% |
| Operating profit (loss) | 9901 | €40,124 | €237,787 | +€197,663 | +493% |
| Financial income | 75/76B | €920 | €658 | -€262 | -28.5% |
| Recurring financial income | 75 | €920 | €658 | -€262 | -28.5% |
| Financial charges | 65/66B | €2,233 | €2,076 | -€157 | -7.0% |
| Recurring financial charges | 65 | €2,233 | €2,076 | -€157 | -7.0% |
| Profit (loss) for the period before taxes | 9903 | €38,811 | €236,369 | +€197,558 | +509% |
| Income taxes | 67/77 | €3,189 | €63,114 | +€59,925 | +1,879% |
| Profit (loss) for the period | 9904 | €35,622 | €173,255 | +€137,633 | +386% |
| Profit (loss) for the period to be appropriated | 9905 | €35,622 | €173,255 | +€137,633 | +386% |
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 4 November 2026 via checked.be.