WILMAG II: what changed
WILMAG II
Largest movements
- Current investments +€110,500
up €110,500 (+30.3%), from €365,000 to €475,500
- Reserves +€94,647
up €94,647 (+23.1%), from €409,161 to €503,808
of which Distributable reserves: +€89,647
- Financial income -€1,514
down €1,514 (-1.4%), from €109,220 to €107,705
- Other operating charges +€611
up €611 (+92.7%), from €660 to €1,271
- Taxes -€202
down €202 (-2.2%), from €9,167 to €8,965
- Gross operating margin -€97
down €97 (-3.6%), from -€2,696 to -€2,793
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 | €1,005,532 | €1,106,803 | +€101,270 | +10.1% |
| Fixed assets | 21/28 | €590,000 | €590,000 | = | 0.0% |
| Financial fixed assets | 28 | €590,000 | €590,000 | = | 0.0% |
| Current assets | 29/58 | €415,532 | €516,803 | +€101,270 | +24.4% |
| Amounts receivable within one year | 40/41 | €25,000 | €16,000 | -€9,000 | -36.0% |
| Other amounts receivable | 41 | €25,000 | €16,000 | -€9,000 | -36.0% |
| Current investments | 50/53 | €365,000 | €475,500 | +€110,500 | +30.3% |
| Cash at bank and in hand | 54/58 | €25,532 | €25,303 | -€230 | -0.9% |
| Total equity and liabilities | 10/49 | €1,005,532 | €1,106,803 | +€101,270 | +10.1% |
| Equity | 10/15 | €999,161 | €1,093,808 | +€94,647 | +9.5% |
| Contributions | 10/11 | €590,000 | €590,000 | = | 0.0% |
| Capital | 10 | €590,000 | €590,000 | = | 0.0% |
| Issued capital | 100 | €590,000 | €590,000 | = | 0.0% |
| Reserves | 13 | €409,161 | €503,808 | +€94,647 | +23.1% |
| Non-distributable reserves | 130/1 | €27,000 | €32,000 | +€5,000 | +18.5% |
| Legal reserve | 130 | €27,000 | €32,000 | +€5,000 | +18.5% |
| Distributable reserves | 133 | €382,161 | €471,808 | +€89,647 | +23.5% |
| Amounts payable | 17/49 | €6,371 | €12,994 | +€6,623 | +104% |
| Amounts payable within one year | 42/48 | €6,371 | €12,994 | +€6,623 | +104% |
| Taxes, remuneration and social security | 45 | €6,371 | €12,994 | +€6,623 | +104% |
| Taxes | 450/3 | €6,371 | €12,994 | +€6,623 | +104% |
| Other operating charges | 640/8 | €660 | €1,271 | +€611 | +92.7% |
| Gross operating margin | 9900 | -€2,696 | -€2,793 | -€97 | -3.6% |
| Operating profit (loss) | 9901 | -€3,355 | -€4,063 | -€708 | -21.1% |
| Financial income | 75/76B | €109,220 | €107,705 | -€1,514 | -1.4% |
| Recurring financial income | 75 | €109,220 | €107,705 | -€1,514 | -1.4% |
| Financial charges | 65/66B | €29 | €30 | +€2 | +5.3% |
| Recurring financial charges | 65 | €29 | €30 | +€2 | +5.3% |
| Profit (loss) for the period before taxes | 9903 | €105,836 | €103,612 | -€2,224 | -2.1% |
| Income taxes | 67/77 | €9,167 | €8,965 | -€202 | -2.2% |
| Profit (loss) for the period | 9904 | €96,669 | €94,647 | -€2,022 | -2.1% |
| Profit (loss) for the period to be appropriated | 9905 | €96,669 | €94,647 | -€2,022 | -2.1% |
Next steps
Calculation and sources
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 5 November 2026 via checked.be.