Wild Star: 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.
Wild Star
Largest movements
- Cash -€41,086
down €41,086 (-30.6%), from €134,451 to €93,364
mainly Contributions, distributions and other (-€93,167) and Investment in fixed assets (net) (-€6,401)
- Tangible fixed assets +€4,504
up €4,504 (+251.7%), from €1,789 to €6,293
of which Furniture and vehicles: +€4,764
- Reserves -€59,530
down €59,530 (-21.9%), from €271,794 to €212,264
- Trade debts +€20,166
up €20,166 (+440.3%), from €4,580 to €24,747
- Tax, wage and social debts +€3,080
up €3,080 (+44.2%), from €6,976 to €10,056
- Gross operating margin -€30,445
down €30,445 (-41.0%), from €74,275 to €43,830
- Taxes -€8,547
down €8,547 (-40.0%), from €21,377 to €12,830
- Financial charges +€1,555
up €1,555 (+131.9%), from €1,179 to €2,734
- Financial income +€887
up €887 (+12.3%), from €7,217 to €8,104
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 | €291,268 | €253,267 | -€38,001 | -13.0% |
| Fixed assets | 21/28 | €1,935 | €6,439 | +€4,504 | +232.7% |
| Tangible fixed assets | 22/27 | €1,789 | €6,293 | +€4,504 | +251.7% |
| Plant, machinery and equipment | 23 | €1,085 | €825 | -€260 | -24.0% |
| Furniture and vehicles | 24 | €704 | €5,468 | +€4,764 | +676.3% |
| Financial fixed assets | 28 | €146 | €146 | = | 0.0% |
| Current assets | 29/58 | €289,333 | €246,828 | -€42,505 | -14.7% |
| Amounts receivable within one year | 40/41 | €152,826 | €151,877 | -€949 | -0.6% |
| Trade receivables | 40 | - | €49,055 | +€49,055 | |
| Other amounts receivable | 41 | €152,826 | €102,821 | -€50,004 | -32.7% |
| Cash at bank and in hand | 54/58 | €134,451 | €93,364 | -€41,086 | -30.6% |
| Deferred charges and accrued income | 490/1 | €2,057 | €1,587 | -€470 | -22.8% |
| Total equity and liabilities | 10/49 | €291,268 | €253,267 | -€38,001 | -13.0% |
| Equity | 10/15 | €277,994 | €218,464 | -€59,530 | -21.4% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €271,794 | €212,264 | -€59,530 | -21.9% |
| Distributable reserves | 133 | €271,794 | €212,264 | -€59,530 | -21.9% |
| Amounts payable | 17/49 | €13,275 | €34,803 | +€21,528 | +162.2% |
| Amounts payable within one year | 42/48 | €13,275 | €34,803 | +€21,528 | +162.2% |
| Trade debts | 44 | €4,580 | €24,747 | +€20,166 | +440.3% |
| Suppliers | 440/4 | €4,580 | €24,747 | +€20,166 | +440.3% |
| Taxes, remuneration and social security | 45 | €6,976 | €10,056 | +€3,080 | +44.2% |
| Taxes | 450/3 | €6,976 | €10,056 | +€3,080 | +44.2% |
| Other amounts payable | 47/48 | €1,718 | - | -€1,718 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,278 | €1,897 | +€619 | +48.4% |
| Other operating charges | 640/8 | €1,519 | €836 | -€683 | -45.0% |
| Gross operating margin | 9900 | €74,275 | €43,830 | -€30,445 | -41.0% |
| Operating profit (loss) | 9901 | €71,478 | €41,098 | -€30,380 | -42.5% |
| Financial income | 75/76B | €7,217 | €8,104 | +€887 | +12.3% |
| Recurring financial income | 75 | €7,217 | €8,104 | +€887 | +12.3% |
| Financial charges | 65/66B | €1,179 | €2,734 | +€1,555 | +131.9% |
| Recurring financial charges | 65 | €1,179 | €2,734 | +€1,555 | +131.9% |
| Profit (loss) for the period before taxes | 9903 | €77,516 | €46,468 | -€31,049 | -40.1% |
| Income taxes | 67/77 | €21,377 | €12,830 | -€8,547 | -40.0% |
| Profit (loss) for the period | 9904 | €56,139 | €33,638 | -€22,501 | -40.1% |
| Profit (loss) for the period to be appropriated | 9905 | €56,139 | €33,638 | -€22,501 | -40.1% |
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 3 October 2026 via checked.be.