WEIDEL: 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.
WEIDEL
Largest movements
- Cash +€77,705
up €77,705 (+22.5%), from €346,014 to €423,719
mainly Net result for the year (+€61,278) and Depreciation (+€20,981)
- Tangible fixed assets -€20,981
down €20,981 (-5.5%), from €378,569 to €357,588
- Reserves +€61,278
up €61,278 (+9.3%), from €656,966 to €718,244
of which Distributable reserves: +€61,278
- Depreciation -€6,389
down €6,389 (-23.3%), from €27,370 to €20,981
- Gross operating margin +€3,948
up €3,948 (+3.9%), from €100,679 to €104,627
- Taxes -€1,782
down €1,782 (-10.3%), from €17,270 to €15,488
- Financial income +€1,171
up €1,171 (+131%), from €895 to €2,066
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 | €724,970 | €783,765 | +€58,795 | +8.1% |
| Fixed assets | 21/28 | €378,569 | €357,588 | -€20,981 | -5.5% |
| Tangible fixed assets | 22/27 | €378,569 | €357,588 | -€20,981 | -5.5% |
| Land and buildings | 22 | €378,569 | €357,588 | -€20,981 | -5.5% |
| Current assets | 29/58 | €346,401 | €426,177 | +€79,776 | +23.0% |
| Cash at bank and in hand | 54/58 | €346,014 | €423,719 | +€77,705 | +22.5% |
| Deferred charges and accrued income | 490/1 | €387 | €2,458 | +€2,071 | +535% |
| Total equity and liabilities | 10/49 | €724,970 | €783,765 | +€58,795 | +8.1% |
| Equity | 10/15 | €718,966 | €780,244 | +€61,278 | +8.5% |
| Contributions | 10/11 | €62,000 | €62,000 | = | 0.0% |
| Capital | 10 | €62,000 | €62,000 | = | 0.0% |
| Issued capital | 100 | €62,000 | €62,000 | = | 0.0% |
| Reserves | 13 | €656,966 | €718,244 | +€61,278 | +9.3% |
| Non-distributable reserves | 130/1 | €6,200 | €6,200 | = | 0.0% |
| Legal reserve | 130 | €6,200 | €6,200 | = | 0.0% |
| Distributable reserves | 133 | €650,766 | €712,044 | +€61,278 | +9.4% |
| Amounts payable | 17/49 | €6,004 | €3,521 | -€2,483 | -41.4% |
| Amounts payable within one year | 42/48 | €6,004 | €3,521 | -€2,483 | -41.4% |
| Taxes, remuneration and social security | 45 | €1,454 | €1,454 | = | 0.0% |
| Taxes | 450/3 | €1,454 | €1,454 | = | 0.0% |
| Other amounts payable | 47/48 | €4,550 | €2,067 | -€2,483 | -54.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €27,370 | €20,981 | -€6,389 | -23.3% |
| Other operating charges | 640/8 | €7,940 | €8,028 | +€88 | +1.1% |
| Gross operating margin | 9900 | €100,679 | €104,627 | +€3,948 | +3.9% |
| Operating profit (loss) | 9901 | €65,369 | €75,618 | +€10,249 | +15.7% |
| Financial income | 75/76B | €895 | €2,066 | +€1,171 | +131% |
| Recurring financial income | 75 | €895 | €2,066 | +€1,171 | +131% |
| Financial charges | 65/66B | €439 | €918 | +€479 | +109% |
| Recurring financial charges | 65 | €439 | €918 | +€479 | +109% |
| Profit (loss) for the period before taxes | 9903 | €65,825 | €76,766 | +€10,941 | +16.6% |
| Income taxes | 67/77 | €17,270 | €15,488 | -€1,782 | -10.3% |
| Profit (loss) for the period | 9904 | €48,555 | €61,278 | +€12,723 | +26.2% |
| Profit (loss) for the period to be appropriated | 9905 | €48,555 | €61,278 | +€12,723 | +26.2% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 14 October 2026 via checked.be.