BINK MEDIA: 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.
BINK MEDIA
Largest movements
- Cash +€3,991
up €3,991 (+16.3%), from €24,419 to €28,410
mainly Other debts (+€7,269) and Net result for the year (+€6,896)
- Receivables within one year -€2,669
down €2,669 (-12.8%), from €20,826 to €18,157
- Tangible fixed assets +€2,130
up €2,130 (+78.3%), from €2,721 to €4,851
of which Furniture and vehicles: +€4,017
- Other debts +€7,269
up €7,269 (+4,223%), from €172 to €7,441
- Trade debts -€2,401
down €2,401 (-34.3%), from €6,994 to €4,594
- Tax, wage and social debts -€1,665
down €1,665 (-26.4%), from €6,302 to €4,637
- Depreciation -€805
down €805 (-22.7%), from €3,549 to €2,744
- Other operating charges -€477
down €477 (-60.5%), from €788 to €311
- Gross operating margin +€467
up €467 (+3.5%), from €13,169 to €13,636
- Taxes +€379
up €379 (+15.1%), from €2,513 to €2,891
- Financial charges +€331
up €331 (+44.2%), from €749 to €1,080
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 | €54,503 | €58,011 | +€3,508 | +6.4% |
| Fixed assets | 21/28 | €2,721 | €4,851 | +€2,130 | +78.3% |
| Tangible fixed assets | 22/27 | €2,721 | €4,851 | +€2,130 | +78.3% |
| Plant, machinery and equipment | 23 | €2,541 | €654 | -€1,887 | -74.3% |
| Furniture and vehicles | 24 | €181 | €4,197 | +€4,017 | +2,221% |
| Current assets | 29/58 | €51,782 | €53,160 | +€1,378 | +2.7% |
| Amounts receivable within one year | 40/41 | €20,826 | €18,157 | -€2,669 | -12.8% |
| Trade receivables | 40 | €20,826 | €18,157 | -€2,669 | -12.8% |
| Cash at bank and in hand | 54/58 | €24,419 | €28,410 | +€3,991 | +16.3% |
| Deferred charges and accrued income | 490/1 | €6,537 | €6,593 | +€57 | +0.9% |
| Total equity and liabilities | 10/49 | €54,503 | €58,011 | +€3,508 | +6.4% |
| Equity | 10/15 | €40,735 | €41,039 | +€305 | +0.7% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €34,535 | €34,839 | +€305 | +0.9% |
| Distributable reserves | 133 | €34,535 | €34,839 | +€305 | +0.9% |
| Amounts payable | 17/49 | €13,768 | €16,972 | +€3,204 | +23.3% |
| Amounts payable within one year | 42/48 | €13,468 | €16,672 | +€3,204 | +23.8% |
| Trade debts | 44 | €6,994 | €4,594 | -€2,401 | -34.3% |
| Suppliers | 440/4 | €6,994 | €4,594 | -€2,401 | -34.3% |
| Taxes, remuneration and social security | 45 | €6,302 | €4,637 | -€1,665 | -26.4% |
| Taxes | 450/3 | €6,302 | €4,637 | -€1,665 | -26.4% |
| Other amounts payable | 47/48 | €172 | €7,441 | +€7,269 | +4,223% |
| Accrued charges and deferred income | 492/3 | €300 | €300 | = | 0.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,549 | €2,744 | -€805 | -22.7% |
| Other operating charges | 640/8 | €788 | €311 | -€477 | -60.5% |
| Gross operating margin | 9900 | €13,169 | €13,636 | +€467 | +3.5% |
| Operating profit (loss) | 9901 | €8,832 | €10,581 | +€1,749 | +19.8% |
| Financial income | 75/76B | €220 | €286 | +€67 | +30.3% |
| Recurring financial income | 75 | €220 | €286 | +€67 | +30.3% |
| Financial charges | 65/66B | €749 | €1,080 | +€331 | +44.2% |
| Recurring financial charges | 65 | €749 | €1,080 | +€331 | +44.2% |
| Profit (loss) for the period before taxes | 9903 | €8,303 | €9,787 | +€1,485 | +17.9% |
| Income taxes | 67/77 | €2,513 | €2,891 | +€379 | +15.1% |
| Profit (loss) for the period | 9904 | €5,790 | €6,896 | +€1,106 | +19.1% |
| Profit (loss) for the period to be appropriated | 9905 | €5,790 | €6,896 | +€1,106 | +19.1% |
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 22 October 2026 via checked.be.