ABSIL XANTHIPPE: what changed
What changed
ABSIL XANTHIPPE
NACE 47.742, Retail sale of prescription glasses, lenses and sunglasses
filed annual accounts (NBB)
Net result for the year
€61,471
2024 · €56,369+€5,101
Equity
€264,611
2024 · €282,141-€17,529
Cash
€229,097
2024 · €221,150+€7,947
Balance sheet total
€367,549
2024 · €336,208+€31,341
Largest movements
Assets
- Stocks and contracts +€27,891
up €27,891 (+31.1%), from €89,736 to €117,627
- Cash +€7,947
up €7,947 (+3.6%), from €221,150 to €229,097
mainly Net result for the year (+€61,471) and Other debts (+€48,454)
- Tangible fixed assets -€6,898
down €6,898 (-40.5%), from €17,013 to €10,115
of which Land and buildings: -€6,073
- Deferred charges and accrued income +€6,084
up €6,084 (+239%), from €2,541 to €8,625
- Receivables within one year -€3,684
down €3,684 (-64.1%), from €5,744 to €2,060
of which Trade receivables: -€3,684
Equity and liabilities
- Other debts +€48,454
up €48,454 (+505%), from €9,604 to €58,058
- Reserves -€17,529
down €17,529 (-7.1%), from €245,632 to €228,103
Income statement
- Depreciation -€5,076
down €5,076 (-42.4%), from €11,973 to €6,898
- Taxes +€3,341
up €3,341 (+15.2%), from €21,922 to €25,263
- Gross operating margin +€3,123
up €3,123 (+3.5%), from €88,285 to €91,407
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.
Result 2024
€56,369
Gross operating margin
+€3,123
Depreciation
+€5,076
Other operating charges
+€841
Financial income
-€595
Financial charges
-€2
Taxes
-€3,341
Result 2025
€61,471
raises the resultlowers the result
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.
From operations
+€85,697
Investment
€0
Financing
-€77,751
Cash 2024
€221,150
From operations (derived)
+€85,697
Net result for the year
+€61,471
Depreciation
+€6,898
Stocks and contracts
-€27,891
Receivables within one year
+€3,684
Deferred charges and accrued income
-€6,084
Trade debts
-€2,036
Tax, wage and social debts
+€3,033
Advances received
-€1,830
Other debts
+€48,454
Financing
-€77,751
Short-term financial debts
+€1,250
Contributions, distributions and other
-€79,000
Cash 2025
€229,097
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €336,208 | €367,549 | +€31,341 | +9.3% |
| Fixed assets | 21/28 | €17,038 | €10,140 | -€6,898 | -40.5% |
| Tangible fixed assets | 22/27 | €17,013 | €10,115 | -€6,898 | -40.5% |
| Land and buildings | 22 | €6,073 | - | -€6,073 | |
| Plant, machinery and equipment | 23 | €6,548 | €5,114 | -€1,434 | -21.9% |
| Furniture and vehicles | 24 | €4,392 | €0 | -€4,392 | -100% |
| Other tangible fixed assets | 26 | - | €5,001 | +€5,001 | |
| Financial fixed assets | 28 | €25 | €25 | = | 0.0% |
| Current assets | 29/58 | €319,170 | €357,409 | +€38,239 | +12.0% |
| Stocks and contracts in progress | 3 | €89,736 | €117,627 | +€27,891 | +31.1% |
| Stocks | 30/36 | €89,736 | €117,627 | +€27,891 | +31.1% |
| Amounts receivable within one year | 40/41 | €5,744 | €2,060 | -€3,684 | -64.1% |
| Trade receivables | 40 | €5,744 | €2,060 | -€3,684 | -64.1% |
| Other amounts receivable | 41 | €0 | - | = | |
| Current investments | 50/53 | - | €0 | = | |
| Cash at bank and in hand | 54/58 | €221,150 | €229,097 | +€7,947 | +3.6% |
| Deferred charges and accrued income | 490/1 | €2,541 | €8,625 | +€6,084 | +239% |
| Total equity and liabilities | 10/49 | €336,208 | €367,549 | +€31,341 | +9.3% |
| Equity | 10/15 | €282,141 | €264,611 | -€17,529 | -6.2% |
| Contributions | 10/11 | €36,508 | €36,508 | = | 0.0% |
| Reserves | 13 | €245,632 | €228,103 | -€17,529 | -7.1% |
| Distributable reserves | 133 | €245,632 | €228,103 | -€17,529 | -7.1% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €54,068 | €102,938 | +€48,870 | +90.4% |
| Amounts payable within one year | 42/48 | €54,068 | €102,938 | +€48,870 | +90.4% |
| Current portion of amounts payable after more than one year | 42 | €0 | - | = | |
| Financial debts | 43 | - | €1,250 | +€1,250 | |
| Credit institutions | 430/8 | - | €1,250 | +€1,250 | |
| Trade debts | 44 | €13,363 | €11,327 | -€2,036 | -15.2% |
| Suppliers | 440/4 | €13,363 | €11,327 | -€2,036 | -15.2% |
| Advances received on contracts in progress | 46 | €7,321 | €5,491 | -€1,830 | -25.0% |
| Taxes, remuneration and social security | 45 | €23,780 | €26,813 | +€3,033 | +12.8% |
| Taxes | 450/3 | €20,673 | €26,813 | +€6,140 | +29.7% |
| Remuneration and social security | 454/9 | €3,107 | €0 | -€3,107 | -100% |
| Other amounts payable | 47/48 | €9,604 | €58,058 | +€48,454 | +505% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €11,973 | €6,898 | -€5,076 | -42.4% |
| Other operating charges | 640/8 | €1,517 | €677 | -€841 | -55.4% |
| Gross operating margin | 9900 | €88,285 | €91,407 | +€3,123 | +3.5% |
| Operating profit (loss) | 9901 | €74,794 | €83,833 | +€9,039 | +12.1% |
| Financial income | 75/76B | €4,619 | €4,025 | -€595 | -12.9% |
| Recurring financial income | 75 | €4,619 | €4,025 | -€595 | -12.9% |
| Financial charges | 65/66B | €1,122 | €1,123 | +€2 | +0.1% |
| Recurring financial charges | 65 | €1,122 | €1,123 | +€2 | +0.1% |
| Profit (loss) for the period before taxes | 9903 | €78,291 | €86,734 | +€8,443 | +10.8% |
| Income taxes | 67/77 | €21,922 | €25,263 | +€3,341 | +15.2% |
| Profit (loss) for the period | 9904 | €56,369 | €61,471 | +€5,101 | +9.1% |
| Profit (loss) for the period to be appropriated | 9905 | €56,369 | €61,471 | +€5,101 | +9.1% |
Next steps
Work out how much credit to give this customer and on what payment terms.Credit check Check what to know before you do business with this company.Supplier due diligence Check whether you can accept this company as a client under the anti-money-laundering law.AML client file Compare this company with its sector.Sector benchmark
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 7 November 2026 via checked.be.