BENUR INTERNATIONAL: what changed
BENUR INTERNATIONAL
Largest movements
- Cash +€22,394
up €22,394 (+152%), from €14,771 to €37,166
mainly Net result for the year (+€21,267) and Tax, wage and social debts (+€9,561)
- Tangible fixed assets +€4,948
up €4,948 (+126%), from €3,924 to €8,872
of which Other tangible fixed assets: +€5,430
- Profit (loss) carried forward +€21,267
up €21,267 (+52.6%), from €40,403 to €61,671
- Tax, wage and social debts +€9,561
up €9,561 (+112%), from €8,522 to €18,083
- Advances received -€6,534
down €6,534 (-100%), from €6,534 to €0
- Trade debts +€3,071
up €3,071 (+108%), from €2,847 to €5,919
- Gross operating margin +€22,478
up €22,478 (+93.2%), from €24,125 to €46,603
- Taxes +€7,350
up €7,350 (+299%), from €2,462 to €9,812
- Other operating charges -€1,521
down €1,521 (-9.0%), from €16,823 to €15,302
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.
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.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €63,577 | €91,733 | +€28,156 | +44.3% |
| Fixed assets | 21/28 | €25,348 | €31,046 | +€5,698 | +22.5% |
| Tangible fixed assets | 22/27 | €3,924 | €8,872 | +€4,948 | +126% |
| Plant, machinery and equipment | 23 | €482 | €0 | -€482 | -100% |
| Furniture and vehicles | 24 | €0 | - | = | |
| Other tangible fixed assets | 26 | €3,443 | €8,872 | +€5,430 | +158% |
| Financial fixed assets | 28 | €21,424 | €22,174 | +€750 | +3.5% |
| Current assets | 29/58 | €38,229 | €60,687 | +€22,458 | +58.7% |
| Amounts receivable within one year | 40/41 | €21,836 | €22,425 | +€589 | +2.7% |
| Trade receivables | 40 | €18,298 | €18,887 | +€589 | +3.2% |
| Other amounts receivable | 41 | €3,538 | €3,538 | = | 0.0% |
| Current investments | 50/53 | €22 | €0 | -€22 | -100% |
| Cash at bank and in hand | 54/58 | €14,771 | €37,166 | +€22,394 | +152% |
| Deferred charges and accrued income | 490/1 | €1,599 | €1,096 | -€503 | -31.5% |
| Total equity and liabilities | 10/49 | €63,577 | €91,733 | +€28,156 | +44.3% |
| Equity | 10/15 | €43,153 | €64,421 | +€21,267 | +49.3% |
| Contributions | 10/11 | €2,750 | €2,750 | = | 0.0% |
| Profit (loss) carried forward | 14 | €40,403 | €61,671 | +€21,267 | +52.6% |
| Amounts payable | 17/49 | €20,424 | €27,313 | +€6,889 | +33.7% |
| Amounts payable within one year | 42/48 | €20,424 | €27,313 | +€6,889 | +33.7% |
| Trade debts | 44 | €2,847 | €5,919 | +€3,071 | +108% |
| Suppliers | 440/4 | €2,847 | €5,919 | +€3,071 | +108% |
| Advances received on contracts in progress | 46 | €6,534 | €0 | -€6,534 | -100% |
| Taxes, remuneration and social security | 45 | €8,522 | €18,083 | +€9,561 | +112% |
| Taxes | 450/3 | €8,522 | €18,083 | +€9,561 | +112% |
| Other amounts payable | 47/48 | €2,521 | €3,311 | +€791 | +31.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €778 | €702 | -€76 | -9.7% |
| Other operating charges | 640/8 | €16,823 | €15,302 | -€1,521 | -9.0% |
| Gross operating margin | 9900 | €24,125 | €46,603 | +€22,478 | +93.2% |
| Operating profit (loss) | 9901 | €6,524 | €30,599 | +€24,075 | +369% |
| Financial income | 75/76B | €750 | €789 | +€39 | +5.2% |
| Recurring financial income | 75 | €750 | €789 | +€39 | +5.2% |
| Financial charges | 65/66B | €345 | €309 | -€36 | -10.4% |
| Recurring financial charges | 65 | €345 | €309 | -€36 | -10.4% |
| Profit (loss) for the period before taxes | 9903 | €6,929 | €31,079 | +€24,150 | +349% |
| Income taxes | 67/77 | €2,462 | €9,812 | +€7,350 | +299% |
| Profit (loss) for the period | 9904 | €4,468 | €21,267 | +€16,800 | +376% |
| Profit (loss) for the period to be appropriated | 9905 | €4,468 | €21,267 | +€16,800 | +376% |
Next steps
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 1 November 2026 via checked.be.