WXS: 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.
WXS
Largest movements
- Tangible fixed assets +€353,467
new in 2025: €353,467
- Receivables within one year +€77,604
up €77,604 (+409%), from €18,974 to €96,578
of which Other amounts receivable: +€69,923
- Debts after one year +€401,539
new in 2025: €401,539
of which Financial debts: +€251,539
- Current portion of long-term debt +€13,462
new in 2025: €13,462
- Other debts +€9,658
up €9,658 (+177%), from €5,459 to €15,117
- Gross operating margin -€7,223
down €7,223 (-48.0%), from €15,041 to €7,818
- Taxes -€1,719
down €1,719 (-57.6%), from €2,984 to €1,265
- Depreciation +€896
new in 2025: €896
- Other operating charges -€308
down €308 (-19.0%), from €1,619 to €1,311
- Financial charges -€282
down €282 (-18.5%), from €1,522 to €1,240
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 | €20,926 | €452,130 | +€431,204 | +2,061% |
| Formation expenses | 20 | €1,271 | €1,017 | -€254 | -20.0% |
| Fixed assets | 21/28 | - | €353,467 | +€353,467 | |
| Tangible fixed assets | 22/27 | - | €353,467 | +€353,467 | |
| Land and buildings | 22 | - | €353,467 | +€353,467 | |
| Current assets | 29/58 | €19,655 | €97,646 | +€77,992 | +397% |
| Amounts receivable within one year | 40/41 | €18,974 | €96,578 | +€77,604 | +409% |
| Trade receivables | 40 | €17,218 | €24,899 | +€7,681 | +44.6% |
| Other amounts receivable | 41 | €1,756 | €71,678 | +€69,923 | +3,983% |
| Cash at bank and in hand | 54/58 | €21 | €198 | +€177 | +851% |
| Deferred charges and accrued income | 490/1 | €660 | €871 | +€210 | +31.9% |
| Total equity and liabilities | 10/49 | €20,926 | €452,130 | +€431,204 | +2,061% |
| Equity | 10/15 | €11,172 | €14,277 | +€3,105 | +27.8% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Reserves | 13 | €9,172 | €12,200 | +€3,028 | +33.0% |
| Distributable reserves | 133 | €9,172 | €12,200 | +€3,028 | +33.0% |
| Profit (loss) carried forward | 14 | - | €77 | +€77 | |
| Amounts payable | 17/49 | €9,754 | €437,853 | +€428,099 | +4,389% |
| Amounts payable after more than one year | 17 | - | €401,539 | +€401,539 | |
| Financial debts | 170/4 | - | €251,539 | +€251,539 | |
| Other amounts payable | 178/9 | - | €150,000 | +€150,000 | |
| Amounts payable within one year | 42/48 | €9,754 | €36,315 | +€26,560 | +272% |
| Current portion of amounts payable after more than one year | 42 | - | €13,462 | +€13,462 | |
| Trade debts | 44 | €143 | €3,809 | +€3,666 | +2,559% |
| Suppliers | 440/4 | €143 | €3,809 | +€3,666 | +2,559% |
| Taxes, remuneration and social security | 45 | €4,152 | €3,927 | -€225 | -5.4% |
| Taxes | 450/3 | €4,152 | €3,927 | -€225 | -5.4% |
| Other amounts payable | 47/48 | €5,459 | €15,117 | +€9,658 | +177% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €896 | +€896 | |
| Other operating charges | 640/8 | €1,619 | €1,311 | -€308 | -19.0% |
| Gross operating margin | 9900 | €15,041 | €7,818 | -€7,223 | -48.0% |
| Operating profit (loss) | 9901 | €13,422 | €5,610 | -€7,812 | -58.2% |
| Financial income | 75/76B | €256 | €0 | -€256 | -100% |
| Recurring financial income | 75 | €256 | €0 | -€256 | -100% |
| Financial charges | 65/66B | €1,522 | €1,240 | -€282 | -18.5% |
| Recurring financial charges | 65 | €1,522 | €1,240 | -€282 | -18.5% |
| Profit (loss) for the period before taxes | 9903 | €12,156 | €4,370 | -€7,786 | -64.0% |
| Income taxes | 67/77 | €2,984 | €1,265 | -€1,719 | -57.6% |
| Profit (loss) for the period | 9904 | €9,172 | €3,105 | -€6,066 | -66.1% |
| Profit (loss) for the period to be appropriated | 9905 | €9,172 | €3,105 | -€6,066 | -66.1% |
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 17 October 2026 via checked.be.