WilNes: what changed
WilNes
Largest movements
- Receivables within one year -€7,124
down €7,124 (-56.0%), from €12,713 to €5,589
of which Trade receivables: -€10,946
- Cash -€4,280
down €4,280 (-32.8%), from €13,031 to €8,751
mainly Net result for the year (-€7,840) and Tax, wage and social debts (-€4,446)
- Deferred charges and accrued income -€520
down €520 (-62.6%), from €831 to €311
- Profit (loss) carried forward -€7,840
down €7,840 (-64.5%), from €12,162 to €4,321
- Tax, wage and social debts -€4,446
down €4,446 (-61.6%), from €7,221 to €2,775
- Trade debts +€1,376
up €1,376 (+1,766%), from €78 to €1,454
- Other debts -€1,013
down €1,013 (-22.0%), from €4,615 to €3,601
- Gross operating margin -€20,643
down €20,643, from €15,310 to -€5,333
- Taxes -€2,626
down €2,626 (-93.6%), from €2,804 to €178
- Depreciation -€352
no longer reported in 2025 (was €352)
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 | €26,575 | €14,651 | -€11,924 | -44.9% |
| Fixed assets | 21/28 | - | €0 | = | |
| Tangible fixed assets | 22/27 | - | €0 | = | |
| Furniture and vehicles | 24 | - | €0 | = | |
| Current assets | 29/58 | €26,575 | €14,651 | -€11,924 | -44.9% |
| Amounts receivable within one year | 40/41 | €12,713 | €5,589 | -€7,124 | -56.0% |
| Trade receivables | 40 | €11,517 | €571 | -€10,946 | -95.0% |
| Other amounts receivable | 41 | €1,196 | €5,018 | +€3,822 | +320% |
| Cash at bank and in hand | 54/58 | €13,031 | €8,751 | -€4,280 | -32.8% |
| Deferred charges and accrued income | 490/1 | €831 | €311 | -€520 | -62.6% |
| Total equity and liabilities | 10/49 | €26,575 | €14,651 | -€11,924 | -44.9% |
| Equity | 10/15 | €14,662 | €6,821 | -€7,840 | -53.5% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €12,162 | €4,321 | -€7,840 | -64.5% |
| Amounts payable | 17/49 | €11,913 | €7,830 | -€4,083 | -34.3% |
| Amounts payable within one year | 42/48 | €11,913 | €7,830 | -€4,083 | -34.3% |
| Trade debts | 44 | €78 | €1,454 | +€1,376 | +1,766% |
| Suppliers | 440/4 | €78 | €1,454 | +€1,376 | +1,766% |
| Taxes, remuneration and social security | 45 | €7,221 | €2,775 | -€4,446 | -61.6% |
| Taxes | 450/3 | €7,221 | €2,775 | -€4,446 | -61.6% |
| Other amounts payable | 47/48 | €4,615 | €3,601 | -€1,013 | -22.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €352 | - | -€352 | |
| Other operating charges | 640/8 | €547 | €501 | -€46 | -8.4% |
| Gross operating margin | 9900 | €15,310 | -€5,333 | -€20,643 | |
| Operating profit (loss) | 9901 | €14,411 | -€5,834 | -€20,245 | |
| Financial charges | 65/66B | €1,823 | €1,828 | +€5 | +0.3% |
| Recurring financial charges | 65 | €1,823 | €1,828 | +€5 | +0.3% |
| Profit (loss) for the period before taxes | 9903 | €12,589 | -€7,662 | -€20,251 | |
| Income taxes | 67/77 | €2,804 | €178 | -€2,626 | -93.6% |
| Profit (loss) for the period | 9904 | €9,785 | -€7,840 | -€17,625 | |
| Profit (loss) for the period to be appropriated | 9905 | €9,785 | -€7,840 | -€17,625 |
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 7 November 2026 via checked.be.