WIZEO: 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.
WIZEO
Largest movements
- Cash +€56,133
up €56,133 (+14.6%), from €383,811 to €439,943
mainly Other debts (+€350,000) and Net result for the year (+€55,581)
- Tangible fixed assets -€9,168
down €9,168 (-30.0%), from €30,561 to €21,393
- Profit (loss) carried forward -€356,184
down €356,184 (-88.3%), from €403,475 to €47,291
- Other debts +€350,000
new in 2025: €350,000
- Tax, wage and social debts +€52,914
up €52,914 (+286%), from €18,494 to €71,408
of which Taxes: +€60,314
- Gross operating margin +€10,866
up €10,866 (+13.9%), from €77,985 to €88,851
- Taxes +€9,109
up €9,109 (+62.5%), from €14,569 to €23,678
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 | €443,931 | €491,025 | +€47,094 | +10.6% |
| Fixed assets | 21/28 | €30,561 | €21,393 | -€9,168 | -30.0% |
| Tangible fixed assets | 22/27 | €30,561 | €21,393 | -€9,168 | -30.0% |
| Furniture and vehicles | 24 | €30,561 | €21,393 | -€9,168 | -30.0% |
| Current assets | 29/58 | €413,369 | €469,632 | +€56,262 | +13.6% |
| Amounts receivable within one year | 40/41 | €26,777 | €29,688 | +€2,912 | +10.9% |
| Trade receivables | 40 | €26,777 | €29,688 | +€2,912 | +10.9% |
| Cash at bank and in hand | 54/58 | €383,811 | €439,943 | +€56,133 | +14.6% |
| Deferred charges and accrued income | 490/1 | €2,782 | - | -€2,782 | |
| Total equity and liabilities | 10/49 | €443,931 | €491,025 | +€47,094 | +10.6% |
| Equity | 10/15 | €423,935 | €67,751 | -€356,184 | -84.0% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Capital | 10 | €18,600 | €18,600 | = | 0.0% |
| Issued capital | 100 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Legal reserve | 130 | €1,860 | €1,860 | = | 0.0% |
| Profit (loss) carried forward | 14 | €403,475 | €47,291 | -€356,184 | -88.3% |
| Amounts payable | 17/49 | €19,996 | €423,274 | +€403,278 | +2,017% |
| Amounts payable within one year | 42/48 | €19,996 | €423,274 | +€403,278 | +2,017% |
| Trade debts | 44 | €1,501 | €1,866 | +€364 | +24.3% |
| Suppliers | 440/4 | €1,501 | €1,866 | +€364 | +24.3% |
| Taxes, remuneration and social security | 45 | €18,494 | €71,408 | +€52,914 | +286% |
| Taxes | 450/3 | €11,094 | €71,408 | +€60,314 | +544% |
| Remuneration and social security | 454/9 | €7,400 | - | -€7,400 | |
| Other amounts payable | 47/48 | - | €350,000 | +€350,000 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €9,168 | €9,168 | = | 0.0% |
| Other operating charges | 640/8 | €340 | €352 | +€11 | +3.4% |
| Gross operating margin | 9900 | €77,985 | €88,851 | +€10,866 | +13.9% |
| Operating profit (loss) | 9901 | €68,476 | €79,331 | +€10,854 | +15.9% |
| Financial charges | 65/66B | €67 | €72 | +€5 | +7.4% |
| Recurring financial charges | 65 | €67 | €72 | +€5 | +7.4% |
| Profit (loss) for the period before taxes | 9903 | €68,409 | €79,258 | +€10,849 | +15.9% |
| Income taxes | 67/77 | €14,569 | €23,678 | +€9,109 | +62.5% |
| Profit (loss) for the period | 9904 | €53,840 | €55,581 | +€1,740 | +3.2% |
| Profit (loss) for the period to be appropriated | 9905 | €53,840 | €55,581 | +€1,740 | +3.2% |
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 13 October 2026 via checked.be.