WOUTER DENEWETH: what changed
WOUTER DENEWETH
Largest movements
- Tangible fixed assets +€52,004
up €52,004 (+137%), from €37,862 to €89,866
of which Furniture and vehicles: +€63,517
- Receivables within one year +€34,764
up €34,764 (+229,918%), from €15 to €34,779
of which Trade receivables: +€34,764
- Cash -€17,518
down €17,518 (-37.1%), from €47,158 to €29,640
mainly Investment in fixed assets (net) (-€74,726) and Receivables within one year (-€34,764)
- Stocks and contracts +€3,160
up €3,160 (+53.2%), from €5,940 to €9,100
- Debts after one year +€41,162
up €41,162 (+268%), from €15,387 to €56,549
- Other debts +€23,025
up €23,025 (+42.1%), from €54,662 to €77,687
- Profit (loss) carried forward -€14,827
down €14,827 (-37.0%), from -€40,126 to -€54,952
- Current portion of long-term debt +€13,131
up €13,131 (+270%), from €4,869 to €18,000
- Trade debts +€12,637
up €12,637, from €0 to €12,637
- Depreciation +€11,209
up €11,209 (+97.4%), from €11,513 to €22,721
- Gross operating margin -€5,507
down €5,507 (-34.3%), from €16,077 to €10,570
- Financial charges +€1,231
up €1,231 (+161%), from €767 to €1,997
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 | €90,975 | €164,410 | +€73,434 | +80.7% |
| Fixed assets | 21/28 | €37,862 | €89,866 | +€52,004 | +137% |
| Tangible fixed assets | 22/27 | €37,862 | €89,866 | +€52,004 | +137% |
| Plant, machinery and equipment | 23 | €37,862 | €26,349 | -€11,513 | -30.4% |
| Furniture and vehicles | 24 | - | €63,517 | +€63,517 | |
| Current assets | 29/58 | €53,114 | €74,544 | +€21,430 | +40.3% |
| Stocks and contracts in progress | 3 | €5,940 | €9,100 | +€3,160 | +53.2% |
| Stocks | 30/36 | €5,940 | €9,100 | +€3,160 | +53.2% |
| Amounts receivable within one year | 40/41 | €15 | €34,779 | +€34,764 | +229,918% |
| Trade receivables | 40 | €0 | €34,764 | +€34,764 | |
| Other amounts receivable | 41 | €15 | €15 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €47,158 | €29,640 | -€17,518 | -37.1% |
| Deferred charges and accrued income | 490/1 | - | €1,024 | +€1,024 | |
| Total equity and liabilities | 10/49 | €90,975 | €164,410 | +€73,434 | +80.7% |
| Equity | 10/15 | €8,171 | -€6,656 | -€14,827 | |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Reserves | 13 | €28,296 | €28,296 | = | 0.0% |
| Distributable reserves | 133 | €28,296 | €28,296 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€40,126 | -€54,952 | -€14,827 | -37.0% |
| Amounts payable | 17/49 | €82,805 | €171,066 | +€88,261 | +107% |
| Amounts payable after more than one year | 17 | €15,387 | €56,549 | +€41,162 | +268% |
| Financial debts | 170/4 | €15,387 | €56,549 | +€41,162 | +268% |
| Amounts payable within one year | 42/48 | €66,717 | €114,313 | +€47,597 | +71.3% |
| Current portion of amounts payable after more than one year | 42 | €4,869 | €18,000 | +€13,131 | +270% |
| Trade debts | 44 | €0 | €12,637 | +€12,637 | |
| Suppliers | 440/4 | €0 | €12,637 | +€12,637 | |
| Taxes, remuneration and social security | 45 | €7,186 | €5,989 | -€1,197 | -16.7% |
| Taxes | 450/3 | €7,186 | €5,989 | -€1,197 | -16.7% |
| Other amounts payable | 47/48 | €54,662 | €77,687 | +€23,025 | +42.1% |
| Accrued charges and deferred income | 492/3 | €701 | €204 | -€497 | -70.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €11,513 | €22,721 | +€11,209 | +97.4% |
| Other operating charges | 640/8 | €576 | €593 | +€17 | +2.9% |
| Gross operating margin | 9900 | €16,077 | €10,570 | -€5,507 | -34.3% |
| Operating profit (loss) | 9901 | €3,988 | -€12,744 | -€16,733 | |
| Financial income | 75/76B | €0 | - | = | |
| Recurring financial income | 75 | €0 | - | = | |
| Financial charges | 65/66B | €767 | €1,997 | +€1,231 | +161% |
| Recurring financial charges | 65 | €767 | €1,997 | +€1,231 | +161% |
| Profit (loss) for the period before taxes | 9903 | €3,222 | -€14,742 | -€17,963 | |
| Income taxes | 67/77 | - | €85 | +€85 | |
| Profit (loss) for the period | 9904 | €3,222 | -€14,827 | -€18,048 | |
| Profit (loss) for the period to be appropriated | 9905 | €3,222 | -€14,827 | -€18,048 |
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 1 November 2026 via checked.be.