WillPower: 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.
WillPower
Largest movements
- Cash +€39,221
up €39,221 (+81.8%), from €47,973 to €87,194
mainly Receivables within one year (+€20,691) and Net result for the year (+€10,409)
- Receivables within one year -€20,691
no longer reported in 2025 (was €20,691)
- Tangible fixed assets -€2,628
down €2,628 (-57.9%), from €4,537 to €1,909
- Profit (loss) carried forward +€10,409
up €10,409 (+23.6%), from €44,183 to €54,592
- Other debts +€8,546
up €8,546 (+81.2%), from €10,530 to €19,076
- Tax, wage and social debts -€2,888
down €2,888 (-15.8%), from €18,223 to €15,335
- Gross operating margin -€42,077
down €42,077 (-72.4%), from €58,150 to €16,073
- Taxes -€8,408
down €8,408 (-74.6%), from €11,275 to €2,867
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 | €73,201 | €89,103 | +€15,902 | +21.7% |
| Fixed assets | 21/28 | €4,537 | €1,909 | -€2,628 | -57.9% |
| Tangible fixed assets | 22/27 | €4,537 | €1,909 | -€2,628 | -57.9% |
| Furniture and vehicles | 24 | €4,537 | €1,909 | -€2,628 | -57.9% |
| Current assets | 29/58 | €68,664 | €87,194 | +€18,530 | +27.0% |
| Amounts receivable within one year | 40/41 | €20,691 | - | -€20,691 | |
| Trade receivables | 40 | €20,691 | - | -€20,691 | |
| Cash at bank and in hand | 54/58 | €47,973 | €87,194 | +€39,221 | +81.8% |
| Total equity and liabilities | 10/49 | €73,201 | €89,103 | +€15,902 | +21.7% |
| Equity | 10/15 | €44,283 | €54,692 | +€10,409 | +23.5% |
| Contributions | 10/11 | €100 | €100 | = | 0.0% |
| Profit (loss) carried forward | 14 | €44,183 | €54,592 | +€10,409 | +23.6% |
| Amounts payable | 17/49 | €28,918 | €34,411 | +€5,493 | +19.0% |
| Amounts payable within one year | 42/48 | €28,918 | €34,411 | +€5,493 | +19.0% |
| Trade debts | 44 | €165 | - | -€165 | |
| Suppliers | 440/4 | €165 | - | -€165 | |
| Taxes, remuneration and social security | 45 | €18,223 | €15,335 | -€2,888 | -15.8% |
| Taxes | 450/3 | €18,223 | €15,335 | -€2,888 | -15.8% |
| Other amounts payable | 47/48 | €10,530 | €19,076 | +€8,546 | +81.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,577 | €2,628 | +€51 | +2.0% |
| Gross operating margin | 9900 | €58,150 | €16,073 | -€42,077 | -72.4% |
| Operating profit (loss) | 9901 | €55,573 | €13,445 | -€42,128 | -75.8% |
| Financial charges | 65/66B | €115 | €169 | +€54 | +47.0% |
| Recurring financial charges | 65 | €115 | €169 | +€54 | +47.0% |
| Profit (loss) for the period before taxes | 9903 | €55,458 | €13,276 | -€42,182 | -76.1% |
| Income taxes | 67/77 | €11,275 | €2,867 | -€8,408 | -74.6% |
| Profit (loss) for the period | 9904 | €44,183 | €10,409 | -€33,774 | -76.4% |
| Profit (loss) for the period to be appropriated | 9905 | €44,183 | €10,409 | -€33,774 | -76.4% |
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 12 October 2026 via checked.be.