YGREQUE: what changed
YGREQUE
Largest movements
- Receivables within one year -€152,948
down €152,948 (-40.9%), from €373,845 to €220,898
of which Other amounts receivable: -€222,770
- Stocks and contracts +€115,648
up €115,648 (+22.6%), from €510,780 to €626,429
- Cash +€54,088
up €54,088 (+69.6%), from €77,687 to €131,775
mainly Receivables within one year (+€152,948) and Net result for the year (+€94,435)
- Profit (loss) carried forward +€94,435
up €94,435 (+19.4%), from €485,844 to €580,279
- Tax, wage and social debts -€94,079
down €94,079 (-55.3%), from €170,021 to €75,943
of which Taxes: -€88,307
- Trade debts +€74,960
up €74,960 (+39.6%), from €189,309 to €264,269
- Other debts -€49,600
down €49,600 (-46.8%), from €105,944 to €56,344
- Debts after one year -€23,271
down €23,271 (-59.7%), from €38,979 to €15,708
- Gross operating margin +€253,631
up €253,631 (+116%), from €218,797 to €472,428
- Write-downs +€181,942
up €181,942, from -€93,073 to €88,869
- Staff costs +€11,634
up €11,634 (+5.4%), from €216,883 to €228,518
- Taxes +€9,923
up €9,923 (+56.1%), from €17,685 to €27,608
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 | €1,225,305 | €1,223,709 | -€1,596 | -0.1% |
| Fixed assets | 21/28 | €223,460 | €214,692 | -€8,767 | -3.9% |
| Tangible fixed assets | 22/27 | €223,460 | €214,542 | -€8,917 | -4.0% |
| Plant, machinery and equipment | 23 | €479 | €219 | -€261 | -54.4% |
| Furniture and vehicles | 24 | €3,662 | €4,928 | +€1,265 | +34.5% |
| Other tangible fixed assets | 26 | €218,774 | €209,396 | -€9,378 | -4.3% |
| Assets under construction and advance payments | 27 | €544 | €0 | -€544 | -100% |
| Financial fixed assets | 28 | €0 | €150 | +€150 | |
| Current assets | 29/58 | €1,001,846 | €1,009,017 | +€7,171 | +0.7% |
| Stocks and contracts in progress | 3 | €510,780 | €626,429 | +€115,648 | +22.6% |
| Stocks | 30/36 | €510,780 | €626,429 | +€115,648 | +22.6% |
| Amounts receivable within one year | 40/41 | €373,845 | €220,898 | -€152,948 | -40.9% |
| Trade receivables | 40 | €110,849 | €180,671 | +€69,822 | +63.0% |
| Other amounts receivable | 41 | €262,997 | €40,226 | -€222,770 | -84.7% |
| Cash at bank and in hand | 54/58 | €77,687 | €131,775 | +€54,088 | +69.6% |
| Deferred charges and accrued income | 490/1 | €39,533 | €29,916 | -€9,617 | -24.3% |
| Total equity and liabilities | 10/49 | €1,225,305 | €1,223,709 | -€1,596 | -0.1% |
| Equity | 10/15 | €692,739 | €787,174 | +€94,435 | +13.6% |
| Contributions | 10/11 | €62,000 | €62,000 | = | 0.0% |
| Capital | 10 | €62,000 | €62,000 | = | 0.0% |
| Issued capital | 100 | €62,000 | €62,000 | = | 0.0% |
| Reserves | 13 | €144,895 | €144,895 | = | 0.0% |
| Non-distributable reserves | 130/1 | €18,595 | €18,595 | = | 0.0% |
| Legal reserve | 130 | €6,200 | €6,200 | = | 0.0% |
| Reserves not available under the articles | 1311 | €12,395 | €12,395 | = | 0.0% |
| Other | 1319 | €0 | - | = | |
| Tax-exempt reserves | 132 | €126,300 | €126,300 | = | 0.0% |
| Profit (loss) carried forward | 14 | €485,844 | €580,279 | +€94,435 | +19.4% |
| Amounts payable | 17/49 | €532,567 | €436,536 | -€96,031 | -18.0% |
| Amounts payable after more than one year | 17 | €38,979 | €15,708 | -€23,271 | -59.7% |
| Financial debts | 170/4 | €38,979 | €15,708 | -€23,271 | -59.7% |
| Amounts payable within one year | 42/48 | €488,507 | €420,130 | -€68,377 | -14.0% |
| Current portion of amounts payable after more than one year | 42 | €22,927 | €23,271 | +€344 | +1.5% |
| Financial debts | 43 | €306 | €303 | -€3 | -0.9% |
| Credit institutions | 430/8 | €306 | €303 | -€3 | -0.9% |
| Trade debts | 44 | €189,309 | €264,269 | +€74,960 | +39.6% |
| Suppliers | 440/4 | €189,309 | €264,269 | +€74,960 | +39.6% |
| Taxes, remuneration and social security | 45 | €170,021 | €75,943 | -€94,079 | -55.3% |
| Taxes | 450/3 | €139,534 | €51,227 | -€88,307 | -63.3% |
| Remuneration and social security | 454/9 | €30,487 | €24,716 | -€5,772 | -18.9% |
| Other amounts payable | 47/48 | €105,944 | €56,344 | -€49,600 | -46.8% |
| Accrued charges and deferred income | 492/3 | €5,080 | €698 | -€4,382 | -86.3% |
| Non-recurring operating income | 76A | €1,991 | €0 | -€1,991 | -100% |
| Remuneration, social security and pensions | 62 | €216,883 | €228,518 | +€11,634 | +5.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €18,619 | €19,226 | +€607 | +3.3% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | -€93,073 | €88,869 | +€181,942 | |
| Other operating charges | 640/8 | €2,713 | €1,638 | -€1,075 | -39.6% |
| Gross operating margin | 9900 | €218,797 | €472,428 | +€253,631 | +116% |
| Operating profit (loss) | 9901 | €73,654 | €134,177 | +€60,523 | +82.2% |
| Financial income | 75/76B | €1,391 | €432 | -€958 | -68.9% |
| Recurring financial income | 75 | €1,391 | €432 | -€958 | -68.9% |
| Financial charges | 65/66B | €9,454 | €12,567 | +€3,113 | +32.9% |
| Recurring financial charges | 65 | €9,454 | €12,567 | +€3,113 | +32.9% |
| Profit (loss) for the period before taxes | 9903 | €65,591 | €122,043 | +€56,452 | +86.1% |
| Income taxes | 67/77 | €17,685 | €27,608 | +€9,923 | +56.1% |
| Profit (loss) for the period | 9904 | €47,906 | €94,435 | +€46,529 | +97.1% |
| Transfer to tax-exempt reserves | 689 | €126,300 | €0 | -€126,300 | -100% |
| Profit (loss) for the period to be appropriated | 9905 | -€78,394 | €94,435 | +€172,829 |
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 1 November 2026 via checked.be.