X-Body Revolution: what changed
X-Body Revolution
Largest movements
- Tangible fixed assets -€12,880
down €12,880 (-25.3%), from €50,827 to €37,947
of which Plant, machinery and equipment: -€10,121
- Receivables within one year +€8,930
up €8,930 (+143%), from €6,230 to €15,160
of which Trade receivables: +€9,023
- Cash +€7,970
new in 2025: €7,970
mainly Tax, wage and social debts (+€13,156) and Depreciation (+€12,880)
- Debts after one year -€19,488
down €19,488 (-45.9%), from €42,458 to €22,970
- Tax, wage and social debts +€13,156
up €13,156 (+1,151%), from €1,143 to €14,299
- Profit (loss) carried forward +€11,900
up €11,900 (+26.6%), from -€44,672 to -€32,772
- Other debts +€1,815
up €1,815 (+27.3%), from €6,639 to €8,454
- Trade debts -€1,780
down €1,780 (-16.4%), from €10,835 to €9,055
- Gross operating margin +€9,275
up €9,275 (+49.0%), from €18,929 to €28,204
- Financial charges -€6,138
down €6,138 (-74.5%), from €8,242 to €2,104
- Other operating charges +€1,320
new in 2025: €1,320
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 | €59,157 | €63,177 | +€4,020 | +6.8% |
| Fixed assets | 21/28 | €52,927 | €40,047 | -€12,880 | -24.3% |
| Tangible fixed assets | 22/27 | €50,827 | €37,947 | -€12,880 | -25.3% |
| Land and buildings | 22 | €19,437 | €16,995 | -€2,442 | -12.6% |
| Plant, machinery and equipment | 23 | €31,073 | €20,952 | -€10,121 | -32.6% |
| Furniture and vehicles | 24 | €317 | - | -€317 | |
| Financial fixed assets | 28 | €2,100 | €2,100 | = | 0.0% |
| Current assets | 29/58 | €6,230 | €23,130 | +€16,900 | +271% |
| Amounts receivable within one year | 40/41 | €6,230 | €15,160 | +€8,930 | +143% |
| Trade receivables | 40 | €6,137 | €15,160 | +€9,023 | +147% |
| Other amounts receivable | 41 | €93 | - | -€93 | |
| Cash at bank and in hand | 54/58 | - | €7,970 | +€7,970 | |
| Total equity and liabilities | 10/49 | €59,157 | €63,177 | +€4,020 | +6.8% |
| Equity | 10/15 | -€40,672 | -€28,772 | +€11,900 | +29.3% |
| Contributions | 10/11 | €4,000 | €4,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€44,672 | -€32,772 | +€11,900 | +26.6% |
| Amounts payable | 17/49 | €99,829 | €91,949 | -€7,880 | -7.9% |
| Amounts payable after more than one year | 17 | €42,458 | €22,970 | -€19,488 | -45.9% |
| Financial debts | 170/4 | €42,458 | €22,970 | -€19,488 | -45.9% |
| Amounts payable within one year | 42/48 | €57,371 | €68,979 | +€11,608 | +20.2% |
| Current portion of amounts payable after more than one year | 42 | €18,697 | €17,939 | -€758 | -4.1% |
| Financial debts | 43 | €20,057 | €19,232 | -€825 | -4.1% |
| Credit institutions | 430/8 | €20,057 | €19,232 | -€825 | -4.1% |
| Trade debts | 44 | €10,835 | €9,055 | -€1,780 | -16.4% |
| Suppliers | 440/4 | €10,835 | €9,055 | -€1,780 | -16.4% |
| Taxes, remuneration and social security | 45 | €1,143 | €14,299 | +€13,156 | +1,151% |
| Taxes | 450/3 | €1,143 | €14,299 | +€13,156 | +1,151% |
| Other amounts payable | 47/48 | €6,639 | €8,454 | +€1,815 | +27.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €12,919 | €12,880 | -€39 | -0.3% |
| Other operating charges | 640/8 | - | €1,320 | +€1,320 | |
| Gross operating margin | 9900 | €18,929 | €28,204 | +€9,275 | +49.0% |
| Operating profit (loss) | 9901 | €6,010 | €14,004 | +€7,994 | +133% |
| Financial income | 75/76B | €1 | - | -€1 | |
| Recurring financial income | 75 | €1 | - | -€1 | |
| Financial charges | 65/66B | €8,242 | €2,104 | -€6,138 | -74.5% |
| Recurring financial charges | 65 | €8,242 | €2,104 | -€6,138 | -74.5% |
| Profit (loss) for the period before taxes | 9903 | -€2,231 | €11,900 | +€14,131 | |
| Profit (loss) for the period | 9904 | -€2,231 | €11,900 | +€14,131 | |
| Profit (loss) for the period to be appropriated | 9905 | -€2,231 | €11,900 | +€14,131 |
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 2 November 2026 via checked.be.