XPLUS: what changed
What changed
XPLUS
NACE 66.210, Risk and damage evaluation
filed annual accounts (NBB)
Net result for the year
€6,200
2024 · €42,467-€36,267
Equity
€395,797
2024 · €433,586-€37,789
Cash
€61,741
2024 · €66,204-€4,463
Balance sheet total
€474,212
2024 · €558,234-€84,022
Largest movements
Assets
- Current investments -€49,404
down €49,404 (-46.8%), from €105,655 to €56,250
- Tangible fixed assets -€30,356
down €30,356 (-7.9%), from €382,976 to €352,620
of which Furniture and vehicles: -€22,748
Equity and liabilities
- Reserves -€37,789
down €37,789 (-9.0%), from €421,186 to €383,397
of which Distributable reserves: -€37,789
- Tax, wage and social debts -€37,690
down €37,690 (-71.2%), from €52,951 to €15,260
Income statement
- Gross operating margin -€64,158
down €64,158 (-68.0%), from €94,307 to €30,149
- Taxes -€13,431
down €13,431 (-79.2%), from €16,953 to €3,522
- Financial income +€10,673
up €10,673 (+157%), from €6,794 to €17,467
of which Non-recurring financial income: +€9,953
- Other operating charges -€3,890
down €3,890 (-67.7%), from €5,747 to €1,857
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
€42,467
Gross operating margin
-€64,158
Depreciation
-€922
Other operating charges
+€3,890
Financial income
+€10,673
Financial charges
+€820
Taxes
+€13,431
Result 2025
€6,200
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
-€892
Investment
+€44,444
Financing
-€48,015
Cash 2024
€66,204
From operations (derived)
-€892
Net result for the year
+€6,200
Depreciation
+€35,316
Receivables within one year
-€1,571
Deferred charges and accrued income
+€1,369
Trade debts
-€233
Tax, wage and social debts
-€37,690
Advances received
+€2,338
Other debts
-€3,698
Accrued charges and deferred income
-€2,924
Investment (derived)
+€44,444
Investment in fixed assets (net)
-€4,960
Current investments
+€49,404
Financing
-€48,015
Debts after one year
-€4,075
Current portion of long-term debt
+€49
Contributions, distributions and other
-€43,989
Cash 2025
€61,741
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €558,234 | €474,212 | -€84,022 | -15.1% |
| Fixed assets | 21/28 | €382,976 | €352,620 | -€30,356 | -7.9% |
| Tangible fixed assets | 22/27 | €382,976 | €352,620 | -€30,356 | -7.9% |
| Land and buildings | 22 | €232,278 | €224,961 | -€7,316 | -3.1% |
| Plant, machinery and equipment | 23 | €10,350 | €10,058 | -€292 | -2.8% |
| Furniture and vehicles | 24 | €140,348 | €117,600 | -€22,748 | -16.2% |
| Current assets | 29/58 | €175,258 | €121,592 | -€53,666 | -30.6% |
| Amounts receivable within one year | 40/41 | €298 | €1,868 | +€1,571 | +528% |
| Trade receivables | 40 | €298 | €1,868 | +€1,571 | +528% |
| Current investments | 50/53 | €105,655 | €56,250 | -€49,404 | -46.8% |
| Cash at bank and in hand | 54/58 | €66,204 | €61,741 | -€4,463 | -6.7% |
| Deferred charges and accrued income | 490/1 | €3,102 | €1,733 | -€1,369 | -44.1% |
| Total equity and liabilities | 10/49 | €558,234 | €474,212 | -€84,022 | -15.1% |
| Equity | 10/15 | €433,586 | €395,797 | -€37,789 | -8.7% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €421,186 | €383,397 | -€37,789 | -9.0% |
| Tax-exempt reserves | 132 | €7,020 | €7,020 | = | 0.0% |
| Distributable reserves | 133 | €414,167 | €376,378 | -€37,789 | -9.1% |
| Amounts payable | 17/49 | €124,648 | €78,414 | -€46,233 | -37.1% |
| Amounts payable after more than one year | 17 | €16,248 | €12,173 | -€4,075 | -25.1% |
| Financial debts | 170/4 | €16,248 | €12,173 | -€4,075 | -25.1% |
| Amounts payable within one year | 42/48 | €104,107 | €64,872 | -€39,234 | -37.7% |
| Current portion of amounts payable after more than one year | 42 | €4,026 | €4,075 | +€49 | +1.2% |
| Trade debts | 44 | €4,870 | €4,638 | -€233 | -4.8% |
| Suppliers | 440/4 | €4,870 | €4,638 | -€233 | -4.8% |
| Advances received on contracts in progress | 46 | €34,313 | €36,651 | +€2,338 | +6.8% |
| Taxes, remuneration and social security | 45 | €52,951 | €15,260 | -€37,690 | -71.2% |
| Taxes | 450/3 | €52,951 | €15,260 | -€37,690 | -71.2% |
| Other amounts payable | 47/48 | €7,946 | €4,248 | -€3,698 | -46.5% |
| Accrued charges and deferred income | 492/3 | €4,293 | €1,369 | -€2,924 | -68.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €34,394 | €35,316 | +€922 | +2.7% |
| Other operating charges | 640/8 | €5,747 | €1,857 | -€3,890 | -67.7% |
| Gross operating margin | 9900 | €94,307 | €30,149 | -€64,158 | -68.0% |
| Operating profit (loss) | 9901 | €54,166 | -€7,025 | -€61,191 | |
| Financial income | 75/76B | €6,794 | €17,467 | +€10,673 | +157% |
| Recurring financial income | 75 | €357 | €1,077 | +€720 | +201% |
| Non-recurring financial income | 76B | €6,437 | €16,390 | +€9,953 | +155% |
| Financial charges | 65/66B | €1,541 | €720 | -€820 | -53.3% |
| Recurring financial charges | 65 | €1,541 | €720 | -€820 | -53.3% |
| Profit (loss) for the period before taxes | 9903 | €59,420 | €9,722 | -€49,698 | -83.6% |
| Income taxes | 67/77 | €16,953 | €3,522 | -€13,431 | -79.2% |
| Profit (loss) for the period | 9904 | €42,467 | €6,200 | -€36,267 | -85.4% |
| Profit (loss) for the period to be appropriated | 9905 | €42,467 | €6,200 | -€36,267 | -85.4% |
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 2 November 2026 via checked.be.