Willambroux Invest: what changed
You see two financial years side by side: what moved most in the balance sheet and the result, why the result rose or fell and where the money went.
Willambroux Invest
Largest movements
- Tangible fixed assets -€97,162
down €97,162 (-7.3%), from €1.3m to €1.2m
of which Land and buildings: -€96,731
- Profit (loss) carried forward -€72,240
down €72,240 (-41.9%), from -€172,399 to -€244,640
- Debts after one year -€21,032
down €21,032 (-1.8%), from €1.1m to €1.1m
of which Financial debts: -€21,032
- Trade debts -€18,407
down €18,407 (-40.5%), from €45,484 to €27,077
- Staff costs +€9,694
up €9,694 (+190,071%), from €5 to €9,699
- Gross operating margin +€5,333
up €5,333 (+6.4%), from €83,460 to €88,793
- Other operating charges -€4,168
down €4,168 (-38.4%), from €10,849 to €6,681
- Financial income +€3,466
up €3,466 (+3,143%), from €110 to €3,577
- Financial charges +€1,214
up €1,214 (+2.7%), from €45,088 to €46,302
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 | €1,377,823 | €1,265,776 | -€112,047 | -8.1% |
| Formation expenses | 20 | €748 | €470 | -€278 | -37.2% |
| Fixed assets | 21/28 | €1,338,548 | €1,240,470 | -€98,078 | -7.3% |
| Intangible fixed assets | 21 | €1,656 | €1,203 | -€453 | -27.4% |
| Tangible fixed assets | 22/27 | €1,332,703 | €1,235,541 | -€97,162 | -7.3% |
| Land and buildings | 22 | €1,317,665 | €1,220,934 | -€96,731 | -7.3% |
| Plant, machinery and equipment | 23 | €7,861 | €7,855 | -€6 | -0.1% |
| Furniture and vehicles | 24 | €7,177 | €6,751 | -€426 | -5.9% |
| Financial fixed assets | 28 | €4,190 | €3,727 | -€463 | -11.0% |
| Current assets | 29/58 | €38,527 | €24,836 | -€13,691 | -35.5% |
| Amounts receivable within one year | 40/41 | €12,279 | €11,832 | -€447 | -3.6% |
| Trade receivables | 40 | €9,774 | €11,775 | +€2,001 | +20.5% |
| Other amounts receivable | 41 | €2,504 | €56 | -€2,448 | -97.7% |
| Cash at bank and in hand | 54/58 | €20,918 | €12,456 | -€8,462 | -40.5% |
| Deferred charges and accrued income | 490/1 | €5,330 | €548 | -€4,782 | -89.7% |
| Total equity and liabilities | 10/49 | €1,377,823 | €1,265,776 | -€112,047 | -8.1% |
| Equity | 10/15 | -€142,399 | -€214,640 | -€72,240 | -50.7% |
| Contributions | 10/11 | €30,000 | €30,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€172,399 | -€244,640 | -€72,240 | -41.9% |
| Amounts payable | 17/49 | €1,520,223 | €1,480,416 | -€39,807 | -2.6% |
| Amounts payable after more than one year | 17 | €1,139,493 | €1,118,461 | -€21,032 | -1.8% |
| Financial debts | 170/4 | €1,133,083 | €1,112,051 | -€21,032 | -1.9% |
| Other amounts payable | 178/9 | €6,410 | €6,410 | = | 0.0% |
| Amounts payable within one year | 42/48 | €368,632 | €356,850 | -€11,782 | -3.2% |
| Current portion of amounts payable after more than one year | 42 | €48,533 | €50,426 | +€1,892 | +3.9% |
| Financial debts | 43 | €699 | €50 | -€649 | -92.9% |
| Credit institutions | 430/8 | €699 | €50 | -€649 | -92.9% |
| Trade debts | 44 | €45,484 | €27,077 | -€18,407 | -40.5% |
| Suppliers | 440/4 | €45,484 | €27,077 | -€18,407 | -40.5% |
| Taxes, remuneration and social security | 45 | €7,617 | €4,504 | -€3,113 | -40.9% |
| Taxes | 450/3 | €7,617 | €4,344 | -€3,272 | -43.0% |
| Remuneration and social security | 454/9 | - | €160 | +€160 | |
| Other amounts payable | 47/48 | €266,299 | €274,793 | +€8,494 | +3.2% |
| Accrued charges and deferred income | 492/3 | €12,097 | €5,105 | -€6,992 | -57.8% |
| Remuneration, social security and pensions | 62 | €5 | €9,699 | +€9,694 | +190,071% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €101,590 | €101,928 | +€339 | +0.3% |
| Other operating charges | 640/8 | €10,849 | €6,681 | -€4,168 | -38.4% |
| Gross operating margin | 9900 | €83,460 | €88,793 | +€5,333 | +6.4% |
| Operating profit (loss) | 9901 | -€28,983 | -€29,515 | -€532 | -1.8% |
| Financial income | 75/76B | €110 | €3,577 | +€3,466 | +3,143% |
| Recurring financial income | 75 | €110 | €3,577 | +€3,466 | +3,143% |
| Financial charges | 65/66B | €45,088 | €46,302 | +€1,214 | +2.7% |
| Recurring financial charges | 65 | €45,088 | €46,302 | +€1,214 | +2.7% |
| Profit (loss) for the period before taxes | 9903 | -€73,961 | -€72,240 | +€1,721 | +2.3% |
| Profit (loss) for the period | 9904 | -€73,961 | -€72,240 | +€1,721 | +2.3% |
| Profit (loss) for the period to be appropriated | 9905 | -€73,961 | -€72,240 | +€1,721 | +2.3% |
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 1 November 2026 via checked.be.