WEN ROBIN: what changed
Two fiscal 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.
WEN ROBIN
Largest movements
- Cash +€153,809
up €153,809 (+611.6%), from €25,148 to €178,956
mainly Net result for the year (+€149,053) and Tax, wage and social debts (+€30,248)
- Receivables within one year +€28,907
up €28,907 (+1034.9%), from €2,793 to €31,700
of which Trade receivables: +€31,552
- Stocks and contracts +€4,440
up €4,440 (+34.0%), from €13,060 to €17,500
- Profit (loss) carried forward +€149,053
new in 2025: €149,053
- Tax, wage and social debts +€30,248
up €30,248 (+242.1%), from €12,495 to €42,743
- Trade debts +€8,496
up €8,496 (+47197.3%), from €18 to €8,514
- Gross operating margin +€151,854
up €151,854 (+396.0%), from €38,344 to €190,198
- Taxes +€28,030
up €28,030 (+224.3%), from €12,495 to €40,525
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.
Cash bridge derived
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 | €42,708 | €229,309 | +€186,601 | +436.9% |
| Fixed assets | 21/28 | €1,707 | €1,138 | -€569 | -33.3% |
| Tangible fixed assets | 22/27 | €1,707 | €1,138 | -€569 | -33.3% |
| Furniture and vehicles | 24 | €1,707 | €1,138 | -€569 | -33.3% |
| Current assets | 29/58 | €41,001 | €228,171 | +€187,170 | +456.5% |
| Stocks and contracts in progress | 3 | €13,060 | €17,500 | +€4,440 | +34.0% |
| Stocks | 30/36 | €13,060 | €17,500 | +€4,440 | +34.0% |
| Amounts receivable within one year | 40/41 | €2,793 | €31,700 | +€28,907 | +1034.9% |
| Trade receivables | 40 | - | €31,552 | +€31,552 | |
| Other amounts receivable | 41 | €2,793 | €148 | -€2,645 | -94.7% |
| Cash at bank and in hand | 54/58 | €25,148 | €178,956 | +€153,809 | +611.6% |
| Deferred charges and accrued income | 490/1 | - | €15 | +€15 | |
| Total equity and liabilities | 10/49 | €42,708 | €229,309 | +€186,601 | +436.9% |
| Equity | 10/15 | €28,830 | €177,883 | +€149,053 | +517.0% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Outside capital | 11 | €3,000 | - | -€3,000 | |
| Other | 1109/19 | €3,000 | - | -€3,000 | |
| Reserves | 13 | €25,830 | €25,830 | = | 0.0% |
| Distributable reserves | 133 | €25,830 | €25,830 | = | 0.0% |
| Profit (loss) carried forward | 14 | - | €149,053 | +€149,053 | |
| Amounts payable | 17/49 | €13,878 | €51,426 | +€37,548 | +270.6% |
| Amounts payable within one year | 42/48 | €12,678 | €51,422 | +€38,744 | +305.6% |
| Trade debts | 44 | €18 | €8,514 | +€8,496 | +47197.3% |
| Suppliers | 440/4 | €18 | €8,514 | +€8,496 | +47197.3% |
| Taxes, remuneration and social security | 45 | €12,495 | €42,743 | +€30,248 | +242.1% |
| Taxes | 450/3 | €12,495 | €42,743 | +€30,248 | +242.1% |
| Other amounts payable | 47/48 | €165 | €165 | = | 0.0% |
| Accrued charges and deferred income | 492/3 | €1,200 | €4 | -€1,196 | -99.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €569 | +€569 | |
| Gross operating margin | 9900 | €38,344 | €190,198 | +€151,854 | +396.0% |
| Operating profit (loss) | 9901 | €38,344 | €189,629 | +€151,285 | +394.5% |
| Financial income | 75/76B | - | €23 | +€23 | |
| Recurring financial income | 75 | - | €23 | +€23 | |
| Financial charges | 65/66B | €19 | €74 | +€55 | +284.0% |
| Recurring financial charges | 65 | €19 | €74 | +€55 | +284.0% |
| Profit (loss) for the period before taxes | 9903 | €38,325 | €189,578 | +€151,253 | +394.7% |
| Income taxes | 67/77 | €12,495 | €40,525 | +€28,030 | +224.3% |
| Profit (loss) for the period | 9904 | €25,830 | €149,053 | +€123,223 | +477.1% |
| Profit (loss) for the period to be appropriated | 9905 | €25,830 | €149,053 | +€123,223 | +477.1% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 7 October 2026 via checked.be.