XISTIO TECHNOLOGIES: 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.
XISTIO TECHNOLOGIES
Largest movements
- Cash -€11,733
down €11,733 (-25.7%), from €45,727 to €33,994
mainly Contributions, distributions and other (-€54,300) and Investment in fixed assets (net) (-€4,775)
- Receivables within one year -€7,478
down €7,478 (-52.8%), from €14,167 to €6,689
of which Trade receivables: -€7,205
- Tangible fixed assets +€2,083
up €2,083 (+118%), from €1,763 to €3,846
- Profit (loss) carried forward -€19,189
down €19,189 (-35.3%), from €54,363 to €35,174
- Trade debts +€1,824
up €1,824 (+30,450%), from €6 to €1,830
- Turnover -€33,528
down €33,528 (-17.2%), from €194,481 to €160,953
- Gross operating margin -€29,998
down €29,998 (-38.6%), from €77,751 to €47,753
- Taxes -€11,515
down €11,515 (-57.5%), from €20,013 to €8,499
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 | €62,503 | €45,467 | -€17,036 | -27.3% |
| Fixed assets | 21/28 | €2,288 | €4,371 | +€2,083 | +91.1% |
| Tangible fixed assets | 22/27 | €1,763 | €3,846 | +€2,083 | +118% |
| Furniture and vehicles | 24 | €1,763 | €3,846 | +€2,083 | +118% |
| Financial fixed assets | 28 | €525 | €525 | = | 0.0% |
| Current assets | 29/58 | €60,215 | €41,095 | -€19,120 | -31.8% |
| Amounts receivable within one year | 40/41 | €14,167 | €6,689 | -€7,478 | -52.8% |
| Trade receivables | 40 | €13,720 | €6,515 | -€7,205 | -52.5% |
| Other amounts receivable | 41 | €447 | €174 | -€273 | -61.0% |
| Cash at bank and in hand | 54/58 | €45,727 | €33,994 | -€11,733 | -25.7% |
| Deferred charges and accrued income | 490/1 | €321 | €412 | +€91 | +28.5% |
| Total equity and liabilities | 10/49 | €62,503 | €45,467 | -€17,036 | -27.3% |
| Equity | 10/15 | €62,423 | €43,234 | -€19,189 | -30.7% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Profit (loss) carried forward | 14 | €54,363 | €35,174 | -€19,189 | -35.3% |
| Amounts payable | 17/49 | €80 | €2,232 | +€2,153 | +2,696% |
| Amounts payable within one year | 42/48 | €80 | €2,232 | +€2,153 | +2,696% |
| Financial debts | 43 | €17 | - | -€17 | |
| Credit institutions | 430/8 | €17 | - | -€17 | |
| Trade debts | 44 | €6 | €1,830 | +€1,824 | +30,450% |
| Suppliers | 440/4 | €6 | €1,830 | +€1,824 | +30,450% |
| Taxes, remuneration and social security | 45 | - | €329 | +€329 | |
| Remuneration and social security | 454/9 | - | €329 | +€329 | |
| Other amounts payable | 47/48 | €57 | €74 | +€17 | +29.1% |
| Turnover | 70 | €194,481 | €160,953 | -€33,528 | -17.2% |
| Goods, raw materials, services and sundry goods | 60/61 | €119,766 | €119,191 | -€575 | -0.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,628 | €2,691 | +€63 | +2.4% |
| Other operating charges | 640/8 | €603 | €1,169 | +€566 | +93.9% |
| Gross operating margin | 9900 | €77,751 | €47,753 | -€29,998 | -38.6% |
| Operating profit (loss) | 9901 | €74,520 | €43,893 | -€30,627 | -41.1% |
| Financial charges | 65/66B | €186 | €283 | +€97 | +52.0% |
| Recurring financial charges | 65 | €186 | €283 | +€97 | +52.0% |
| Profit (loss) for the period before taxes | 9903 | €74,333 | €43,610 | -€30,724 | -41.3% |
| Income taxes | 67/77 | €20,013 | €8,499 | -€11,515 | -57.5% |
| Profit (loss) for the period | 9904 | €54,320 | €35,111 | -€19,209 | -35.4% |
| Profit (loss) for the period to be appropriated | 9905 | €54,320 | €35,111 | -€19,209 | -35.4% |
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 18 October 2026 via checked.be.