WYVAX: 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.
WYVAX
Largest movements
- Receivables within one year -€131,650
down €131,650 (-95.1%), from €138,403 to €6,752
- Cash -€2,123
down €2,123 (-44.4%), from €4,784 to €2,660
mainly Debts after one year (-€110,000) and Other debts (-€16,245)
- Tangible fixed assets -€1,919
down €1,919 (-38.2%), from €5,018 to €3,099
of which Furniture and vehicles: -€1,725
- Debts after one year -€110,000
down €110,000 (-91.7%), from €120,000 to €10,000
- Other debts -€16,245
down €16,245 (-36.1%), from €44,992 to €28,747
- Profit (loss) carried forward -€4,687
down €4,687 (-12.2%), from -€38,436 to -€43,123
- Accrued charges and deferred income -€3,500
no longer reported in 2025 (was €3,500)
- Gross operating margin -€5,057
down €5,057, from €3,111 to -€1,947
- Taxes -€414
no longer reported in 2025 (was €414)
- Depreciation +€129
up €129 (+7.2%), from €1,790 to €1,919
- Other operating charges -€34
down €34 (-7.6%), from €446 to €412
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 | €148,395 | €12,708 | -€135,687 | -91.4% |
| Fixed assets | 21/28 | €5,208 | €3,295 | -€1,913 | -36.7% |
| Tangible fixed assets | 22/27 | €5,018 | €3,099 | -€1,919 | -38.2% |
| Furniture and vehicles | 24 | €3,858 | €2,132 | -€1,725 | -44.7% |
| Other tangible fixed assets | 26 | €1,160 | €967 | -€193 | -16.7% |
| Financial fixed assets | 28 | €190 | €196 | +€6 | +3.2% |
| Current assets | 29/58 | €143,187 | €9,413 | -€133,774 | -93.4% |
| Amounts receivable within one year | 40/41 | €138,403 | €6,752 | -€131,650 | -95.1% |
| Other amounts receivable | 41 | €138,403 | €6,752 | -€131,650 | -95.1% |
| Cash at bank and in hand | 54/58 | €4,784 | €2,660 | -€2,123 | -44.4% |
| Total equity and liabilities | 10/49 | €148,395 | €12,708 | -€135,687 | -91.4% |
| Equity | 10/15 | -€32,236 | -€36,923 | -€4,687 | -14.5% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€38,436 | -€43,123 | -€4,687 | -12.2% |
| Amounts payable | 17/49 | €180,631 | €49,631 | -€131,000 | -72.5% |
| Amounts payable after more than one year | 17 | €120,000 | €10,000 | -€110,000 | -91.7% |
| Other amounts payable | 178/9 | €120,000 | €10,000 | -€110,000 | -91.7% |
| Amounts payable within one year | 42/48 | €57,131 | €39,631 | -€17,500 | -30.6% |
| Trade debts | 44 | €11,724 | €10,469 | -€1,255 | -10.7% |
| Suppliers | 440/4 | €11,724 | €10,469 | -€1,255 | -10.7% |
| Taxes, remuneration and social security | 45 | €414 | €414 | = | 0.0% |
| Taxes | 450/3 | €414 | €414 | = | 0.0% |
| Other amounts payable | 47/48 | €44,992 | €28,747 | -€16,245 | -36.1% |
| Accrued charges and deferred income | 492/3 | €3,500 | - | -€3,500 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,790 | €1,919 | +€129 | +7.2% |
| Other operating charges | 640/8 | €446 | €412 | -€34 | -7.6% |
| Gross operating margin | 9900 | €3,111 | -€1,947 | -€5,057 | |
| Operating profit (loss) | 9901 | €876 | -€4,277 | -€5,153 | |
| Financial charges | 65/66B | €385 | €410 | +€24 | +6.3% |
| Recurring financial charges | 65 | €385 | €410 | +€24 | +6.3% |
| Profit (loss) for the period before taxes | 9903 | €490 | -€4,687 | -€5,177 | |
| Income taxes | 67/77 | €414 | - | -€414 | |
| Profit (loss) for the period | 9904 | €76 | -€4,687 | -€4,763 | |
| Profit (loss) for the period to be appropriated | 9905 | €76 | -€4,687 | -€4,763 |
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 24 October 2026 via checked.be.