Wusco: 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.
Wusco
Largest movements
- Cash +€13,893
up €13,893 (+17.5%), from €79,397 to €93,290
mainly Net result for the year (+€31,073) and Depreciation (+€11,951)
- Tangible fixed assets -€11,951
down €11,951 (-27.5%), from €43,405 to €31,454
of which Furniture and vehicles: -€11,505
- Reserves +€31,073
up €31,073 (+54.1%), from €57,395 to €88,468
- Tax, wage and social debts -€14,902
down €14,902 (-47.6%), from €31,279 to €16,377
of which Taxes: -€15,774
- Debts after one year -€11,520
down €11,520 (-65.4%), from €17,618 to €6,098
- Other debts -€4,187
down €4,187 (-87.8%), from €4,771 to €584
- Gross operating margin -€6,020
down €6,020 (-10.3%), from €58,385 to €52,365
- Taxes -€4,335
down €4,335 (-33.9%), from €12,786 to €8,451
- Depreciation +€828
up €828 (+7.4%), from €11,123 to €11,951
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 | €123,645 | €125,178 | +€1,533 | +1.2% |
| Fixed assets | 21/28 | €43,405 | €31,454 | -€11,951 | -27.5% |
| Tangible fixed assets | 22/27 | €43,405 | €31,454 | -€11,951 | -27.5% |
| Furniture and vehicles | 24 | €41,833 | €30,328 | -€11,505 | -27.5% |
| Other tangible fixed assets | 26 | €1,572 | €1,126 | -€446 | -28.4% |
| Current assets | 29/58 | €80,240 | €93,724 | +€13,484 | +16.8% |
| Amounts receivable within one year | 40/41 | - | €435 | +€435 | |
| Trade receivables | 40 | - | €435 | +€435 | |
| Cash at bank and in hand | 54/58 | €79,397 | €93,290 | +€13,893 | +17.5% |
| Deferred charges and accrued income | 490/1 | €843 | - | -€843 | |
| Total equity and liabilities | 10/49 | €123,645 | €125,178 | +€1,533 | +1.2% |
| Equity | 10/15 | €58,395 | €89,468 | +€31,073 | +53.2% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Reserves | 13 | €57,395 | €88,468 | +€31,073 | +54.1% |
| Distributable reserves | 133 | €57,395 | €88,468 | +€31,073 | +54.1% |
| Amounts payable | 17/49 | €65,250 | €35,710 | -€29,540 | -45.3% |
| Amounts payable after more than one year | 17 | €17,618 | €6,098 | -€11,520 | -65.4% |
| Financial debts | 170/4 | €17,618 | €6,098 | -€11,520 | -65.4% |
| Amounts payable within one year | 42/48 | €47,631 | €29,612 | -€18,020 | -37.8% |
| Current portion of amounts payable after more than one year | 42 | €11,037 | €11,520 | +€483 | +4.4% |
| Trade debts | 44 | €545 | €1,131 | +€586 | +108% |
| Suppliers | 440/4 | €545 | €1,131 | +€586 | +108% |
| Taxes, remuneration and social security | 45 | €31,279 | €16,377 | -€14,902 | -47.6% |
| Taxes | 450/3 | €30,673 | €14,899 | -€15,774 | -51.4% |
| Remuneration and social security | 454/9 | €606 | €1,478 | +€872 | +144% |
| Other amounts payable | 47/48 | €4,771 | €584 | -€4,187 | -87.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €11,123 | €11,951 | +€828 | +7.4% |
| Other operating charges | 640/8 | €353 | €173 | -€180 | -51.0% |
| Gross operating margin | 9900 | €58,385 | €52,365 | -€6,020 | -10.3% |
| Operating profit (loss) | 9901 | €46,909 | €40,241 | -€6,668 | -14.2% |
| Financial income | 75/76B | €368 | €548 | +€180 | +48.9% |
| Recurring financial income | 75 | €368 | €548 | +€180 | +48.9% |
| Financial charges | 65/66B | €1,778 | €1,264 | -€514 | -28.9% |
| Recurring financial charges | 65 | €1,778 | €1,264 | -€514 | -28.9% |
| Profit (loss) for the period before taxes | 9903 | €45,498 | €39,524 | -€5,974 | -13.1% |
| Income taxes | 67/77 | €12,786 | €8,451 | -€4,335 | -33.9% |
| Profit (loss) for the period | 9904 | €32,713 | €31,073 | -€1,640 | -5.0% |
| Profit (loss) for the period to be appropriated | 9905 | €32,713 | €31,073 | -€1,640 | -5.0% |
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 15 October 2026 via checked.be.