BICASTEL: 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.
BICASTEL
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€154,738
up €154,738 (+7.0%), from €2.2m to €2.4m
- Tax, wage and social debts -€79,488
down €79,488 (-100.0%), from €79,488 to €0
- Profit (loss) carried forward -€55,497
down €55,497 (-15.9%), from €348,026 to €292,529
- Financial charges -€65,497
down €65,497 (-61.3%), from €106,910 to €41,413
- Gross operating margin +€13,128
up €13,128 (+51.9%), from -€25,317 to -€12,189
- Other operating charges -€4,254
down €4,254 (-73.8%), from €5,767 to €1,513
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.
Cash bridge derived
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 | €2,818,941 | €2,821,325 | +€2,384 | +0.1% |
| Fixed assets | 21/28 | €20,890 | €24,709 | +€3,818 | +18.3% |
| Tangible fixed assets | 22/27 | €564 | €182 | -€382 | -67.7% |
| Plant, machinery and equipment | 23 | €564 | €182 | -€382 | -67.7% |
| Financial fixed assets | 28 | €20,327 | €24,527 | +€4,200 | +20.7% |
| Current assets | 29/58 | €2,798,051 | €2,796,617 | -€1,434 | -0.1% |
| Amounts receivable after more than one year | 29 | €2,796,226 | €2,796,226 | = | 0.0% |
| Other amounts receivable | 291 | €2,796,226 | €2,796,226 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €0 | €105 | +€105 | |
| Trade receivables | 40 | €0 | - | = | |
| Other amounts receivable | 41 | €0 | €105 | +€105 | |
| Cash at bank and in hand | 54/58 | €1,825 | €286 | -€1,539 | -84.3% |
| Total equity and liabilities | 10/49 | €2,818,941 | €2,821,325 | +€2,384 | +0.1% |
| Equity | 10/15 | €358,026 | €302,529 | -€55,497 | -15.5% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €348,026 | €292,529 | -€55,497 | -15.9% |
| Provisions and deferred taxes | 16 | €76,230 | €76,230 | = | 0.0% |
| Provisions for liabilities and charges | 160/5 | €76,230 | €76,230 | = | 0.0% |
| Other liabilities and charges | 164/5 | €76,230 | €76,230 | = | 0.0% |
| Amounts payable | 17/49 | €2,384,685 | €2,442,567 | +€57,881 | +2.4% |
| Amounts payable within one year | 42/48 | €2,384,685 | €2,442,567 | +€57,881 | +2.4% |
| Current portion of amounts payable after more than one year | 42 | €82,417 | €60,000 | -€22,417 | -27.2% |
| Trade debts | 44 | €0 | €5,048 | +€5,048 | |
| Suppliers | 440/4 | €0 | €5,048 | +€5,048 | |
| Taxes, remuneration and social security | 45 | €79,488 | €0 | -€79,488 | -100.0% |
| Taxes | 450/3 | €79,488 | €0 | -€79,488 | -100.0% |
| Other amounts payable | 47/48 | €2,222,780 | €2,377,518 | +€154,738 | +7.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €382 | €382 | = | 0.0% |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | €0 | - | = | |
| Other operating charges | 640/8 | €5,767 | €1,513 | -€4,254 | -73.8% |
| Gross operating margin | 9900 | -€25,317 | -€12,189 | +€13,128 | +51.9% |
| Operating profit (loss) | 9901 | -€31,466 | -€14,084 | +€17,382 | +55.2% |
| Financial charges | 65/66B | €106,910 | €41,413 | -€65,497 | -61.3% |
| Recurring financial charges | 65 | €106,910 | €41,413 | -€65,497 | -61.3% |
| Profit (loss) for the period before taxes | 9903 | -€138,376 | -€55,497 | +€82,878 | +59.9% |
| Income taxes | 67/77 | €0 | - | = | |
| Profit (loss) for the period | 9904 | -€138,376 | -€55,497 | +€82,878 | +59.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€138,376 | -€55,497 | +€82,878 | +59.9% |
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 12 October 2026 via checked.be.