WINZO INTERNATIONAL: 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.
WINZO INTERNATIONAL
Largest movements
- Cash +€34,269
up €34,269 (+32.3%), from €105,936 to €140,205
mainly Net result for the year (+€26,569) and Tax, wage and social debts (+€14,455)
- Stocks and contracts -€6,636
down €6,636 (-1.5%), from €449,716 to €443,080
- Trade debts -€21,445
down €21,445 (-68.2%), from €31,442 to €9,997
- Profit (loss) carried forward +€17,651
up €17,651, from -€17,651 to €0
- Tax, wage and social debts +€14,455
up €14,455 (+66.3%), from €21,798 to €36,252
of which Remuneration and social security: +€7,639
- Advances received +€11,573
up €11,573 (+78.2%), from €14,804 to €26,377
- Reserves +€8,918
up €8,918 (+6.5%), from €136,468 to €145,386
of which Distributable reserves: +€8,918
- Gross operating margin +€58,625
up €58,625 (+61.7%), from €95,048 to €153,672
- Staff costs +€23,431
up €23,431 (+22.6%), from €103,894 to €127,325
- Depreciation -€4,001
down €4,001 (-95.8%), from €4,177 to €176
- Taxes +€3,890
new in 2025: €3,890
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.
Derived cash bridge
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 | €558,801 | €589,953 | +€31,151 | +5.6% |
| Fixed assets | 21/28 | €311 | €135 | -€176 | -56.6% |
| Intangible fixed assets | 21 | €176 | €0 | -€176 | -100% |
| Tangible fixed assets | 22/27 | €0 | - | = | |
| Furniture and vehicles | 24 | €0 | - | = | |
| Financial fixed assets | 28 | €135 | €135 | = | 0.0% |
| Current assets | 29/58 | €558,490 | €589,818 | +€31,328 | +5.6% |
| Stocks and contracts in progress | 3 | €449,716 | €443,080 | -€6,636 | -1.5% |
| Stocks | 30/36 | €449,716 | €443,080 | -€6,636 | -1.5% |
| Amounts receivable within one year | 40/41 | €0 | €3,549 | +€3,549 | |
| Trade receivables | 40 | - | €1,015 | +€1,015 | |
| Other amounts receivable | 41 | €0 | €2,534 | +€2,534 | |
| Cash at bank and in hand | 54/58 | €105,936 | €140,205 | +€34,269 | +32.3% |
| Deferred charges and accrued income | 490/1 | €2,838 | €2,983 | +€145 | +5.1% |
| Total equity and liabilities | 10/49 | €558,801 | €589,953 | +€31,151 | +5.6% |
| Equity | 10/15 | €490,662 | €517,231 | +€26,569 | +5.4% |
| Contributions | 10/11 | €371,845 | €371,845 | = | 0.0% |
| Capital | 10 | €371,845 | €371,845 | = | 0.0% |
| Issued capital | 100 | €371,845 | €371,845 | = | 0.0% |
| Reserves | 13 | €136,468 | €145,386 | +€8,918 | +6.5% |
| Non-distributable reserves | 130/1 | €37,184 | €37,184 | = | 0.0% |
| Legal reserve | 130 | €37,184 | €37,184 | = | 0.0% |
| Tax-exempt reserves | 132 | €1,766 | €1,766 | = | 0.0% |
| Distributable reserves | 133 | €97,518 | €106,436 | +€8,918 | +9.1% |
| Profit (loss) carried forward | 14 | -€17,651 | €0 | +€17,651 | |
| Amounts payable | 17/49 | €68,140 | €72,722 | +€4,582 | +6.7% |
| Amounts payable within one year | 42/48 | €68,044 | €72,627 | +€4,583 | +6.7% |
| Trade debts | 44 | €31,442 | €9,997 | -€21,445 | -68.2% |
| Suppliers | 440/4 | €31,442 | €9,997 | -€21,445 | -68.2% |
| Advances received on contracts in progress | 46 | €14,804 | €26,377 | +€11,573 | +78.2% |
| Taxes, remuneration and social security | 45 | €21,798 | €36,252 | +€14,455 | +66.3% |
| Taxes | 450/3 | €18,639 | €25,454 | +€6,816 | +36.6% |
| Remuneration and social security | 454/9 | €3,159 | €10,798 | +€7,639 | +242% |
| Accrued charges and deferred income | 492/3 | €96 | €95 | -€0 | -0.4% |
| Remuneration, social security and pensions | 62 | €103,894 | €127,325 | +€23,431 | +22.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,177 | €176 | -€4,001 | -95.8% |
| Other operating charges | 640/8 | €2,840 | €3,054 | +€214 | +7.6% |
| Gross operating margin | 9900 | €95,048 | €153,672 | +€58,625 | +61.7% |
| Operating profit (loss) | 9901 | -€15,863 | €23,117 | +€38,980 | |
| Financial income | 75/76B | €10,192 | €9,481 | -€711 | -7.0% |
| Recurring financial income | 75 | €10,192 | €9,481 | -€711 | -7.0% |
| Financial charges | 65/66B | €1,749 | €2,138 | +€390 | +22.3% |
| Recurring financial charges | 65 | €1,749 | €2,138 | +€390 | +22.3% |
| Profit (loss) for the period before taxes | 9903 | -€7,420 | €30,459 | +€37,879 | |
| Income taxes | 67/77 | - | €3,890 | +€3,890 | |
| Profit (loss) for the period | 9904 | -€7,420 | €26,569 | +€33,989 | |
| Profit (loss) for the period to be appropriated | 9905 | -€7,420 | €26,569 | +€33,989 |
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 30 October 2026 via checked.be.