Grisons: 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.
Grisons
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Trade debts -€70,819
down €70,819 (-99.3%), from €71,283 to €464
- Debts after one year +€67,978
up €67,978 (+47.5%), from €142,995 to €210,973
of which Advances received on contracts in progress: +€104,000
- Reserves +€10,130
up €10,130 (+25.3%), from €40,067 to €50,197
- Tax, wage and social debts -€9,261
down €9,261 (-44.4%), from €20,879 to €11,618
of which Taxes: -€7,289
- Other operating charges +€2,023
up €2,023 (+121%), from €1,676 to €3,699
- Taxes -€1,174
down €1,174 (-25.3%), from €4,635 to €3,461
- Gross operating margin -€933
down €933 (-4.2%), from €22,421 to €21,488
- Depreciation -€831
no longer reported in 2025 (was €831)
- Financial charges -€515
down €515 (-10.9%), from €4,713 to €4,198
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 | €415,543 | €413,419 | -€2,124 | -0.5% |
| Fixed assets | 21/28 | €406,563 | €406,562 | -€1 | 0.0% |
| Financial fixed assets | 28 | €406,563 | €406,562 | -€1 | 0.0% |
| Current assets | 29/58 | €8,980 | €6,857 | -€2,123 | -23.6% |
| Amounts receivable within one year | 40/41 | €2,935 | €2,905 | -€30 | -1.0% |
| Trade receivables | 40 | €927 | €447 | -€480 | -51.8% |
| Other amounts receivable | 41 | €2,008 | €2,458 | +€450 | +22.4% |
| Cash at bank and in hand | 54/58 | €5,749 | €2,803 | -€2,946 | -51.2% |
| Deferred charges and accrued income | 490/1 | €296 | €1,149 | +€853 | +288% |
| Total equity and liabilities | 10/49 | €415,543 | €413,419 | -€2,124 | -0.5% |
| Equity | 10/15 | €140,067 | €150,197 | +€10,130 | +7.2% |
| Contributions | 10/11 | €100,000 | €100,000 | = | 0.0% |
| Reserves | 13 | €40,067 | €50,197 | +€10,130 | +25.3% |
| Distributable reserves | 133 | €40,067 | €50,197 | +€10,130 | +25.3% |
| Amounts payable | 17/49 | €275,476 | €263,222 | -€12,254 | -4.4% |
| Amounts payable after more than one year | 17 | €142,995 | €210,973 | +€67,978 | +47.5% |
| Financial debts | 170/4 | €89,412 | €53,390 | -€36,022 | -40.3% |
| Advances received on contracts in progress | 176 | - | €104,000 | +€104,000 | |
| Other amounts payable | 178/9 | €53,583 | €53,583 | = | 0.0% |
| Amounts payable within one year | 42/48 | €132,481 | €52,249 | -€80,232 | -60.6% |
| Current portion of amounts payable after more than one year | 42 | €36,023 | €36,023 | = | 0.0% |
| Trade debts | 44 | €71,283 | €464 | -€70,819 | -99.3% |
| Suppliers | 440/4 | €71,283 | €464 | -€70,819 | -99.3% |
| Taxes, remuneration and social security | 45 | €20,879 | €11,618 | -€9,261 | -44.4% |
| Taxes | 450/3 | €17,735 | €10,446 | -€7,289 | -41.1% |
| Remuneration and social security | 454/9 | €3,144 | €1,172 | -€1,972 | -62.7% |
| Other amounts payable | 47/48 | €4,296 | €4,144 | -€152 | -3.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €831 | - | -€831 | |
| Other operating charges | 640/8 | €1,676 | €3,699 | +€2,023 | +121% |
| Gross operating margin | 9900 | €22,421 | €21,488 | -€933 | -4.2% |
| Operating profit (loss) | 9901 | €19,914 | €17,789 | -€2,125 | -10.7% |
| Financial charges | 65/66B | €4,713 | €4,198 | -€515 | -10.9% |
| Recurring financial charges | 65 | €4,713 | €4,198 | -€515 | -10.9% |
| Profit (loss) for the period before taxes | 9903 | €15,201 | €13,591 | -€1,610 | -10.6% |
| Income taxes | 67/77 | €4,635 | €3,461 | -€1,174 | -25.3% |
| Profit (loss) for the period | 9904 | €10,566 | €10,130 | -€436 | -4.1% |
| Profit (loss) for the period to be appropriated | 9905 | €10,566 | €10,130 | -€436 | -4.1% |
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 25 October 2026 via checked.be.