BEEDEL: 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.
BEEDEL
Largest movements
- Tangible fixed assets +€23,837
up €23,837 (+567%), from €4,203 to €28,040
- Other debts +€24,334
up €24,334 (+605%), from €4,021 to €28,355
- Profit (loss) carried forward -€10,550
down €10,550, from €2,780 to -€7,770
- Trade debts +€5,680
up €5,680 (+604%), from €940 to €6,620
- Tax, wage and social debts +€4,161
up €4,161 (+258%), from €1,611 to €5,772
of which Remuneration and social security: +€3,647
- Other operating charges +€16,658
up €16,658 (+2,763%), from €603 to €17,261
- Gross operating margin +€15,554
up €15,554 (+605%), from €2,569 to €18,123
- Staff costs +€5,993
new in 2025: €5,993
- Depreciation +€1,839
up €1,839 (+52.2%), from €3,524 to €5,363
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 | €9,852 | €33,477 | +€23,625 | +240% |
| Fixed assets | 21/28 | €4,203 | €28,040 | +€23,837 | +567% |
| Tangible fixed assets | 22/27 | €4,203 | €28,040 | +€23,837 | +567% |
| Furniture and vehicles | 24 | €4,203 | €28,040 | +€23,837 | +567% |
| Current assets | 29/58 | €5,649 | €5,437 | -€212 | -3.8% |
| Amounts receivable within one year | 40/41 | €4,934 | €4,696 | -€238 | -4.8% |
| Trade receivables | 40 | €4,161 | €4,485 | +€324 | +7.8% |
| Other amounts receivable | 41 | €773 | €211 | -€562 | -72.7% |
| Cash at bank and in hand | 54/58 | €715 | €741 | +€26 | +3.6% |
| Total equity and liabilities | 10/49 | €9,852 | €33,477 | +€23,625 | +240% |
| Equity | 10/15 | €3,280 | -€7,270 | -€10,550 | |
| Contributions | 10/11 | €500 | €500 | = | 0.0% |
| Capital | 10 | €500 | €500 | = | 0.0% |
| Issued capital | 100 | €500 | €500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €2,780 | -€7,770 | -€10,550 | |
| Amounts payable | 17/49 | €6,572 | €40,747 | +€34,175 | +520% |
| Amounts payable within one year | 42/48 | €6,572 | €40,747 | +€34,175 | +520% |
| Trade debts | 44 | €940 | €6,620 | +€5,680 | +604% |
| Suppliers | 440/4 | €940 | €6,620 | +€5,680 | +604% |
| Taxes, remuneration and social security | 45 | €1,611 | €5,772 | +€4,161 | +258% |
| Taxes | 450/3 | €1,611 | €2,125 | +€514 | +31.9% |
| Remuneration and social security | 454/9 | - | €3,647 | +€3,647 | |
| Other amounts payable | 47/48 | €4,021 | €28,355 | +€24,334 | +605% |
| Remuneration, social security and pensions | 62 | - | €5,993 | +€5,993 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,524 | €5,363 | +€1,839 | +52.2% |
| Other operating charges | 640/8 | €603 | €17,261 | +€16,658 | +2,763% |
| Gross operating margin | 9900 | €2,569 | €18,123 | +€15,554 | +605% |
| Operating profit (loss) | 9901 | -€1,558 | -€10,494 | -€8,936 | -574% |
| Financial charges | 65/66B | €73 | €56 | -€17 | -23.3% |
| Recurring financial charges | 65 | €73 | €56 | -€17 | -23.3% |
| Profit (loss) for the period before taxes | 9903 | -€1,631 | -€10,550 | -€8,919 | -547% |
| Profit (loss) for the period | 9904 | -€1,631 | -€10,550 | -€8,919 | -547% |
| Profit (loss) for the period to be appropriated | 9905 | -€1,631 | -€10,550 | -€8,919 | -547% |
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 14 October 2026 via checked.be.