BRUTOIT (0427.988.348): financials and annual accounts

BRUTOIT

Beauvechain ·KBO/BCE: BE 0427.988.348

Line	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2006
Balance sheet: assets
`20/58`	783,578	703,441	723,049	784,164	787,976	643,205	583,615	187,199	157,965	200,062	139,050	163,643	209,588	301,373	224,547	247,563	263,801	274,043	360,265	250,620
`21/28`	475,920	536,761	546,679	608,603	640,970	489,453	481,455	73,668	67,563	76,839	39,912	91,358	96,926	122,375	118,460	163,083	185,352	213,439	230,668	202,494
`22/27`	475,845	536,587	546,604	608,529	640,896	489,379	481,380	73,106	67,002	76,278	39,350	90,796	96,365	121,678	117,813	162,448	185,001	213,302	230,532	201,201
`22`	288,088	307,325	326,563	345,800	365,038	384,275	418,671	15,158	15,158	15,158	15,158	42,124	42,124	42,124	42,124	42,124	44,774	47,423	50,073	54,477
`23`	127,170	149,670	168,410	190,694	212,979	30,849	14,432	13,976	16,800	10,667	-	-	-	-	-	15,500	31,000	46,500	62,000	-
`24`	60,588	79,592	51,632	72,034	62,879	74,254	48,277	43,972	35,043	50,453	24,192	37,432	32,112	45,786	30,281	47,778	40,542	39,055	26,495	43,063
`26`	-	-	-	-	-	-	-	-	-	-	-	11,240	22,129	33,768	45,407	57,046	68,685	80,324	91,963	103,661
`28`	74	174	74	74	74	74	74	562	562	562	562	562	562	697	647	635	351	136	136	1,293
`29/58`	307,659	166,680	176,370	175,561	147,006	153,753	102,160	113,531	90,402	123,222	99,138	72,285	112,661	178,999	106,087	84,480	78,449	60,604	129,597	48,126
`3`	3,540	37,801	17,426	27,354	-	-	-	1,520	1,310	1,835	1,785	1,935	1,825	12,774	1,900	2,035	1,925	1,875	2,125	2,450
`30/36`	3,540	37,801	17,426	27,354	-	-	-	1,520	1,310	1,835	1,785	1,935	1,825	12,774	1,900	2,035	1,925	1,875	2,125	2,450
`40/41`	179,770	43,189	39,123	54,805	79,766	31,547	28,435	34,234	25,884	32,197	27,390	30,288	35,560	89,877	35,488	76,489	38,839	35,512	40,749	36,990
`40`	163,970	22,943	27,080	37,370	19,918	8,556	10,075	17,697	11,999	15,267	14,677	10,695	16,730	61,386	21,185	56,991	21,514	22,847	14,560	28,444
`41`	15,800	20,247	12,043	17,436	59,848	22,991	18,360	16,538	13,885	16,929	12,713	19,594	18,830	28,491	14,303	19,497	17,326	12,665	26,189	8,546
`54/58`	110,578	68,467	101,950	77,265	62,123	109,131	68,462	77,739	62,011	88,187	68,977	39,081	75,276	76,344	67,456	4,717	37,669	23,166	86,708	8,487
`490/1`	13,771	17,222	17,871	16,136	5,117	13,074	5,263	38	1,197	1,003	985	980	1	2	1,242	1,239	16	51	15	199
Balance sheet: equity and liabilities
`10/49`	783,578	703,441	723,049	784,164	787,976	643,205	583,615	187,199	157,965	200,062	139,050	163,643	209,588	301,373	224,547	247,563	263,801	274,043	360,265	250,620
`10/15`	408,566	416,776	446,420	493,279	515,903	505,017	163,774	153,495	137,854	128,434	117,854	116,848	141,801	129,747	113,109	101,349	108,177	89,781	73,689	69,949
`10/11`	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000
`10`	62,000	62,000	62,000	62,000	62,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`100`	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000	62,000
`13`	239,623	247,218	276,136	298,912	322,210	319,007	16,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200
`130/1`	6,200	6,200	6,200	6,200	6,200	6,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`130`	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200	6,200
`132`	185,123	206,718	233,436	256,212	279,510	302,807	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`133`	48,300	34,300	36,500	36,500	36,500	10,000	10,000	-	-	-	-	-	-	-	-	-	-	-	-	-
`14`	95,306	95,150	95,107	125,278	124,200	124,010	85,574	85,295	69,654	60,234	49,654	48,648	73,601	61,547	44,909	33,149	39,977	21,581	5,489	1,749
`15`	11,638	12,407	13,177	7,088	7,493	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`16`	109,300	68,906	77,812	85,404	93,170	100,936	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`160/5`	47,592	-	-	-	93,170	100,936	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`164/5`	47,592	-	-	-	93,170	100,936	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`168`	61,708	68,906	77,812	85,404	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`17/49`	265,712	217,759	198,817	205,481	178,903	37,252	419,841	33,704	20,111	71,628	21,196	46,795	67,786	171,626	111,438	146,214	155,624	184,262	286,576	180,671
`17`	50,414	78,683	106,531	133,967	138,771	7,736	16,855	13,436	7,481	15,632	9,557	16,832	7,583	30,967	38,281	60,757	46,198	88,207	109,190	88,931
`170/4`	50,414	78,683	106,531	133,967	138,771	7,736	16,855	13,436	7,481	15,632	9,557	16,832	7,583	30,967	38,281	60,757	46,198	88,207	109,190	88,931
`42/48`	215,298	139,076	92,286	71,515	40,132	29,516	402,986	20,267	12,630	55,996	11,639	29,458	60,182	140,597	73,095	85,395	109,364	92,181	177,324	91,615
`42`	28,268	27,848	27,435	29,805	26,991	9,118	11,516	9,942	8,151	11,210	7,275	12,510	23,218	27,334	22,476	25,855	42,009	42,176	39,742	34,560
`43`	-	-	-	-	-	-	380,000	-	-	-	-	-	-	-	-	-	-	-	-	-
`430/8`	-	-	-	-	-	-	380,000	-	-	-	-	-	-	-	-	-	-	-	-	-
`44`	142,474	95,830	19,259	20,973	11,312	11,589	8,596	8,995	3,242	31,027	3,963	14,836	34,899	71,342	45,828	48,062	58,666	43,239	111,780	35,766
`440/4`	142,474	95,830	19,259	20,973	11,312	11,589	8,596	8,995	3,242	31,027	3,963	14,836	34,899	71,342	45,828	48,062	58,666	43,239	111,780	35,766
`46`	19,766	-	29,147	19,440	-	-	-	-	-	13,000	-	-	-	36,422	-	-	-	-	-	-
`45`	24,384	3,250	14,439	955	438	7,220	1,510	339	565	567	289	2,052	2,005	5,499	4,791	8,032	5,243	3,320	6,082	5,043
`450/3`	6,691	1,326	1,568	547	438	5,194	1,510	339	565	567	131	-	-	137	-	5,114	1,535	1,395	3,509	2,114
`454/9`	17,693	1,924	12,871	408	-	2,026	-	-	-	-	157	2,052	2,005	5,363	4,791	2,918	3,708	1,925	2,573	2,929
`47/48`	406	12,148	2,006	341	1,390	1,588	1,364	990	672	192	112	60	60	-	-	3,446	3,446	3,446	19,721	16,246
`492/3`	-	-	-	-	-	-	-	-	-	-	-	505	21	62	62	62	62	3,874	62	125
Income statement
`76A`	16,500	10,348	5,025	27,525	-	443,810	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`9900`	421,165	275,891	203,740	175,090	182,390	673,028	160,057	215,184	205,242	238,651	275,188	311,910	335,018	354,586	333,326	300,985	297,302	274,968	214,671	216,122
`62`	305,502	240,849	185,964	130,089	125,543	166,804	89,553	163,995	166,356	189,217	207,836	290,490	276,259	281,580	253,189	218,482	196,212	181,761	136,321	151,834
`630`	64,135	58,256	68,659	67,425	54,696	45,050	52,554	25,844	19,610	29,239	14,539	33,618	27,313	32,802	44,635	54,515	52,922	50,100	51,490	40,285
`631/4`	-	-	-	-	-	-	-	-	-	-	-8,935	-	5,240	-	-	-	-	1,848	1,848	-
`635/8`	47,592	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`640/8`	4,338	5,141	12,371	8,371	7,984	9,078	7,664	11,856	12,044	9,813	23,484	11,372	10,897	19,296	13,652	15,415	14,630	9,564	11,100	9,877
`66A`	-	-	-	-	-	-	-	-	-	-	38,206	-	-	-	-	-	-	-	-	-
`9901`	-403	-28,355	-63,254	-30,795	-5,833	452,095	10,286	13,489	7,232	10,382	38,263	-23,570	15,309	20,909	21,850	12,572	33,539	31,695	13,913	14,126
`75/76B`	5,447	4,284	6,136	4,062	5,863	4,364	3,390	3,130	3,027	3,063	2,142	107	207	2,767	39	43	160	78	268	1
`75`	5,447	4,284	6,136	4,062	5,863	4,364	3,390	3,130	3,027	3,063	2,142	107	207	2,767	39	43	160	78	268	1
`65/66B`	2,916	2,761	3,138	2,983	1,712	7,586	2,280	871	712	1,508	936	1,476	1,846	3,665	4,444	6,236	7,740	9,742	7,545	8,869
`65`	2,916	2,761	3,138	2,983	1,712	7,586	2,280	871	712	1,508	936	1,476	1,846	3,665	4,444	6,236	7,740	9,742	7,545	8,869
`9903`	2,129	-26,831	-60,257	-29,716	-1,681	448,873	11,395	15,749	9,548	11,936	1,263	-24,939	13,669	20,011	17,445	6,379	25,960	22,030	6,636	5,258
`780`	5,502	8,906	7,592	7,766	7,766	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`67/77`	16,147	949	282	269	2,692	6,694	1,117	107	128	1,356	257	14	1,615	3,373	5,685	13,207	7,564	5,938	2,896	2,114
`9904`	-8,517	-18,874	-52,947	-22,220	3,393	341,243	10,279	15,642	9,420	10,580	1,006	-24,953	12,054	16,638	11,760	-6,828	18,396	16,092	3,740	3,144
`789`	16,506	26,718	22,776	23,298	23,298	30,050	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`689`	-	-	-	-	-	332,857	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`9905`	7,989	7,844	-30,172	1,078	26,691	38,436	10,279	15,642	9,420	10,580	1,006	-24,953	12,054	16,638	11,760	-6,828	18,396	16,092	3,740	3,144
Appropriation of the result
`9906`	103,106	102,950	95,107	125,278	150,700	124,010	95,574	85,295	69,654	60,234	49,654	48,648	73,601	61,547	44,909	33,149	39,977	21,581	5,489	3,144
`14P`	95,117	95,107	125,278	124,200	124,010	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`791/2`	-	10,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`691/2`	7,800	7,800	-	-	26,500	-	10,000	-	-	-	-	-	-	-	-	-	-	-	-	1,395
`6920`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,395
`6921`	7,800	7,800	-	-	26,500	-	10,000	-	-	-	-	-	-	-	-	-	-	-	-	-
`694/7`	-	10,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`694`	-	10,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Social balance sheet
`9087`	6.1	5.2	5	4	3.4	4.6	3	3.6	4	5	6.5	8.5	8.5	8.5	8.5	6.5	6.3	5.2	4.5	4.7
Hours worked`1013`	8,797	6,666	6,261	5,211	4,388	5,656	2,840	5,112	5,320	6,204	7,804	10,328	9,852	10,352	9,436	8,140	7,148	7,208	6,352	7,405
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

Financial year	Type	Filed	Reference	Document
31-12-2025	full format	25-08-2026	2026-00438596	PDF
31-12-2024	full format	19-08-2025	2025-00401581	PDF
31-12-2023	full format	09-08-2024	2024-00340977	PDF
31-12-2022	full format	08-06-2023	2023-00120828	PDF
31-12-2021	micro format	12-08-2022	2022-20287685	PDF
31-12-2020	micro format	14-07-2021	2021-35500402	PDF
31-12-2019	micro format	25-08-2020	2020-44300410	PDF
31-12-2018	micro format	28-06-2019	2019-24800363	PDF
31-12-2017	micro format	20-07-2018	2018-35900127	PDF
31-12-2016	micro format	16-06-2017	2017-18500576	PDF
31-12-2015	full format	31-08-2016	2016-55200148	PDF
31-12-2014	full format	06-07-2015	2015-27500258	PDF
31-12-2013	full format	19-08-2014	2014-43600504	PDF
31-12-2012	full format	31-07-2013	2013-37500171	PDF
31-12-2011	full format	15-06-2012	2012-17800489	PDF
31-12-2010	full format	10-08-2011	2011-39300227	PDF
31-12-2009	full format	15-06-2010	2010-18300120	PDF
31-12-2008	full format	19-06-2009	2009-25700073	PDF
31-12-2007	full format	13-06-2008	2008-22800272	PDF
31-12-2006	full format	20-07-2007	2007-44000401	PDF
31-12-2005	full format	02-08-2006	2006-60601261	PDF
31-12-2004	full format	04-07-2005	2005-42700110	PDF
31-12-2003	full format	07-06-2004	2004-21705317	PDF
31-12-2002	full format	10-06-2003	2003-22204337	PDF
31-12-2001	full format	17-06-2002	2002-25304042	PDF
31-12-2000	full format	06-12-2001	2001-74600636	PDF
31-12-1999	full format	30-05-2000	2000-16403698	PDF
31-12-1998	full format	10-06-1999	1999-16304398	PDF
31-12-1997	full format	08-06-1998	1998-14004879	PDF
31-12-1996	full format	07-07-1997	1997-26604171	PDF
31-12-1995	full format	23-05-1996	1996-09602415	PDF
31-12-1994	full format	02-11-1995	1995-55802620	PDF
31-12-1993	full format	05-08-1994	1994-34804116	PDF
31-12-1992	full format	05-07-1993	1993-22601256	PDF
31-12-1991	full format	16-10-1992	1992-35601083	PDF
31-12-1990	full format	27-08-1991	1991-23301903	PDF
31-12-1989	full format	11-06-1990	1990-07803030	PDF
31-12-1988	full format	13-06-1989	1989-08002035	PDF
31-12-1987	full format	14-06-1988	1988-07802704	PDF
31-12-1986	full format	05-06-1987	1987-08700331	PDF

2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2006
63,732	29,901	5,405	36,630	48,863	497,145	62,840	39,333	26,842	39,621	52,802	10,047	42,622	53,711	66,485	67,088	86,461	81,795	65,403	54,411
55,618	39,381	15,712	45,205	58,089	386,293	62,833	41,486	29,030	39,819	15,545	8,665	39,367	49,440	56,395	47,688	71,318	66,192	55,230	43,429
3,393	60,596	6,734	36,383	206,213	75,471	460,828	31,949	21,000	66,167	1,299	28,049	2,000	41,665	12	32,247	24,835	32,870	80,821	45,943
42,111	-33,483	24,685	15,142	-47,008	40,669	-9,276	15,728	-26,176	19,210	29,896	-36,195	-1,069	8,888	62,739	-32,952	14,503	-63,542	78,221	-
92,361	27,604	84,084	104,046	106,874	124,237	-300,826	93,264	77,771	67,226	87,499	42,827	52,479	38,401	32,992	-915	-30,915	-31,577	-47,728	-43,489
52.1%	59.2%	61.7%	62.9%	65.5%	78.5%	28.1%	82.0%	87.3%	64.2%	84.8%	71.4%	67.7%	43.1%	50.4%	40.9%	41.0%	32.8%	20.5%	27.9%
1.43	1.20	1.91	2.45	3.66	5.21	0.25	5.60	7.16	2.20	8.52	2.45	1.87	1.27	1.45	0.99	0.72	0.66	0.73	0.53
1.41	0.93	1.72	2.07	3.66	5.21	0.25	5.53	7.05	2.17	8.36	2.39	1.84	1.18	1.43	0.97	0.70	0.64	0.72	0.50
0.65	0.52	0.45	0.42	0.35	0.07	2.56	0.22	0.15	0.56	0.18	0.40	0.48	1.32	0.99	1.44	1.44	2.05	3.89	2.58
-2.1%	-4.5%	-11.9%	-4.5%	0.7%	67.6%	6.3%	10.2%	6.8%	8.2%	0.9%	-21.4%	8.5%	12.8%	10.4%	-6.7%	17.0%	17.9%	5.1%	4.5%
-1.1%	-2.7%	-7.3%	-2.8%	0.4%	53.1%	1.8%	8.4%	6.0%	5.3%	0.7%	-15.2%	5.8%	5.5%	5.2%	-2.8%	7.0%	5.9%	1.0%	1.3%
21.86	10.83	1.72	12.28	28.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Item	31-12-2025	31-12-2024	31-12-2023	31-12-2022	31-12-2021
Employees at the balance-sheet date	6	6	5	5	4
full-time	5	4	3	3	3
part-time	1	2	2	2	1
in full-time equivalents	5.8	5.3	4.3	4.3	3.8
	6.1	5.2	5	4	3.4
On a permanent contract	6	6	5	4	3
Joined	1	5	3	1	1
Left	1	4	3	0	2
Training hours	64	40	1,232	-	-

Item	2025	2024	2023	2022	2021
Tangible fixed assets	€3,393	€60,496	€6,734	€36,383	€206,213
Financial fixed assets	-	€100	-	-	-
	€64,135	€58,256	€68,659	€67,425	€54,696

BRUTOIT

Annual accounts 2025

Balance sheet

in euro

in euro

Position in the sector

52.1%

1.43

-1.1%

Staff

€50,082

level

Filed annual accounts

Filings

Key figures and ratios

Social balance sheet

Investments

Insights on BRUTOIT

Next steps

Annual accounts 2025

Balance sheet

Change in equityin euro

Change in cashin euro

Position in the sector

Solvency52.1%

Current ratio1.43

Return on assets-1.1%

Staff

Staff cost per FTE€50,082

Joined and leftlevel

Filed annual accounts

Filings

Key figures and ratios

Social balance sheet

Investments

Insights on BRUTOIT

Next steps

in euro

in euro

52.1%

1.43

-1.1%

€50,082

level