Wy-Co: 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.
Wy-Co
Largest movements
- Cash +€51,508
up €51,508 (+477%), from €10,800 to €62,308
mainly Other debts (+€51,611) and Net result for the year (+€50,607)
- Receivables within one year +€7,667
up €7,667 (+37.2%), from €20,637 to €28,303
of which Trade receivables: +€7,598
- Current investments +€3,000
up €3,000 (+33.3%), from €9,000 to €12,000
- Other debts +€51,611
up €51,611 (+376,724%), from €14 to €51,625
- Tax, wage and social debts +€10,422
up €10,422 (+1,158%), from €900 to €11,322
- Short-term financial debts +€2,018
new in 2025: €2,018
- Gross operating margin +€61,614
up €61,614 (+1,081%), from €5,700 to €67,314
- Taxes +€12,046
up €12,046 (+1,369%), from €880 to €12,926
- Other operating charges +€894
up €894 (+257%), from €349 to €1,243
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 | €52,090 | €115,560 | +€63,470 | +122% |
| Fixed assets | 21/28 | €9,461 | €10,290 | +€829 | +8.8% |
| Tangible fixed assets | 22/27 | €9,461 | €10,290 | +€829 | +8.8% |
| Furniture and vehicles | 24 | €1,808 | €2,343 | +€535 | +29.6% |
| Other tangible fixed assets | 26 | €7,653 | €7,947 | +€294 | +3.8% |
| Current assets | 29/58 | €42,629 | €105,270 | +€62,641 | +147% |
| Amounts receivable within one year | 40/41 | €20,637 | €28,303 | +€7,667 | +37.2% |
| Trade receivables | 40 | €15,517 | €23,115 | +€7,598 | +49.0% |
| Other amounts receivable | 41 | €5,120 | €5,189 | +€69 | +1.3% |
| Current investments | 50/53 | €9,000 | €12,000 | +€3,000 | +33.3% |
| Cash at bank and in hand | 54/58 | €10,800 | €62,308 | +€51,508 | +477% |
| Deferred charges and accrued income | 490/1 | €2,192 | €2,658 | +€466 | +21.3% |
| Total equity and liabilities | 10/49 | €52,090 | €115,560 | +€63,470 | +122% |
| Equity | 10/15 | €49,219 | €49,219 | = | 0.0% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €44,219 | €44,219 | = | 0.0% |
| Distributable reserves | 133 | €44,219 | €44,219 | = | 0.0% |
| Amounts payable | 17/49 | €2,872 | €66,341 | +€63,470 | +2,210% |
| Amounts payable within one year | 42/48 | €2,872 | €66,341 | +€63,470 | +2,210% |
| Financial debts | 43 | - | €2,018 | +€2,018 | |
| Credit institutions | 430/8 | - | €2,018 | +€2,018 | |
| Trade debts | 44 | €1,958 | €1,376 | -€582 | -29.7% |
| Suppliers | 440/4 | €1,958 | €1,376 | -€582 | -29.7% |
| Taxes, remuneration and social security | 45 | €900 | €11,322 | +€10,422 | +1,158% |
| Taxes | 450/3 | €900 | €11,322 | +€10,422 | +1,158% |
| Other amounts payable | 47/48 | €14 | €51,625 | +€51,611 | +376,724% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,383 | €1,612 | +€229 | +16.6% |
| Other operating charges | 640/8 | €349 | €1,243 | +€894 | +257% |
| Gross operating margin | 9900 | €5,700 | €67,314 | +€61,614 | +1,081% |
| Operating profit (loss) | 9901 | €3,968 | €64,459 | +€60,490 | +1,524% |
| Financial income | 75/76B | €13 | €544 | +€531 | +4,180% |
| Recurring financial income | 75 | €13 | €544 | +€531 | +4,180% |
| Financial charges | 65/66B | €1,961 | €1,469 | -€492 | -25.1% |
| Recurring financial charges | 65 | €1,961 | €1,469 | -€492 | -25.1% |
| Profit (loss) for the period before taxes | 9903 | €2,020 | €63,533 | +€61,513 | +3,046% |
| Income taxes | 67/77 | €880 | €12,926 | +€12,046 | +1,369% |
| Profit (loss) for the period | 9904 | €1,140 | €50,607 | +€49,467 | +4,341% |
| Profit (loss) for the period to be appropriated | 9905 | €1,140 | €50,607 | +€49,467 | +4,341% |
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 21 October 2026 via checked.be.