BINTI: what changed
Two fiscal 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.
BINTI
Largest movements
- Cash +€11,811
up €11,811 (+32.1%), from €36,821 to €48,632
mainly Net result for the year (+€41,090) and Tax, wage and social debts (+€6,355)
- Stocks and contracts +€5,113
up €5,113 (+70.6%), from €7,240 to €12,353
- Receivables within one year -€1,428
down €1,428 (-5.9%), from €24,133 to €22,706
of which Other amounts receivable: -€11,488
- Reserves +€48,678
new in 2025: €48,678
- Other debts -€26,702
down €26,702 (-90.3%), from €29,554 to €2,852
- Profit (loss) carried forward -€7,588
no longer reported in 2025 (was €7,588)
- Tax, wage and social debts +€6,355
up €6,355 (+27.7%), from €22,922 to €29,277
- Trade debts -€5,247
down €5,247 (-76.5%), from €6,863 to €1,616
- Gross operating margin +€24,173
up €24,173 (+78.1%), from €30,951 to €55,124
- Taxes +€11,014
up €11,014 (+440.6%), from €2,500 to €13,514
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 | €76,926 | €92,422 | +€15,496 | +20.1% |
| Fixed assets | 21/28 | €7,650 | €7,650 | = | 0.0% |
| Financial fixed assets | 28 | €7,650 | €7,650 | = | 0.0% |
| Current assets | 29/58 | €69,276 | €84,772 | +€15,496 | +22.4% |
| Stocks and contracts in progress | 3 | €7,240 | €12,353 | +€5,113 | +70.6% |
| Stocks | 30/36 | €7,240 | €12,353 | +€5,113 | +70.6% |
| Amounts receivable within one year | 40/41 | €24,133 | €22,706 | -€1,428 | -5.9% |
| Trade receivables | 40 | €12,143 | €22,203 | +€10,060 | +82.8% |
| Other amounts receivable | 41 | €11,990 | €503 | -€11,488 | -95.8% |
| Cash at bank and in hand | 54/58 | €36,821 | €48,632 | +€11,811 | +32.1% |
| Deferred charges and accrued income | 490/1 | €1,082 | €1,082 | = | 0.0% |
| Total equity and liabilities | 10/49 | €76,926 | €92,422 | +€15,496 | +20.1% |
| Equity | 10/15 | €17,588 | €58,678 | +€41,090 | +233.6% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Reserves | 13 | - | €48,678 | +€48,678 | |
| Distributable reserves | 133 | - | €48,678 | +€48,678 | |
| Profit (loss) carried forward | 14 | €7,588 | - | -€7,588 | |
| Amounts payable | 17/49 | €59,339 | €33,745 | -€25,594 | -43.1% |
| Amounts payable within one year | 42/48 | €59,339 | €33,745 | -€25,594 | -43.1% |
| Trade debts | 44 | €6,863 | €1,616 | -€5,247 | -76.5% |
| Suppliers | 440/4 | €6,863 | €1,616 | -€5,247 | -76.5% |
| Taxes, remuneration and social security | 45 | €22,922 | €29,277 | +€6,355 | +27.7% |
| Taxes | 450/3 | €22,922 | €29,277 | +€6,355 | +27.7% |
| Other amounts payable | 47/48 | €29,554 | €2,852 | -€26,702 | -90.3% |
| Other operating charges | 640/8 | €517 | €240 | -€277 | -53.6% |
| Gross operating margin | 9900 | €30,951 | €55,124 | +€24,173 | +78.1% |
| Operating profit (loss) | 9901 | €30,433 | €54,884 | +€24,450 | +80.3% |
| Financial income | 75/76B | €78 | €138 | +€59 | +75.8% |
| Recurring financial income | 75 | €78 | €138 | +€59 | +75.8% |
| Financial charges | 65/66B | €341 | €418 | +€76 | +22.4% |
| Recurring financial charges | 65 | €341 | €418 | +€76 | +22.4% |
| Profit (loss) for the period before taxes | 9903 | €30,171 | €54,604 | +€24,433 | +81.0% |
| Income taxes | 67/77 | €2,500 | €13,514 | +€11,014 | +440.6% |
| Profit (loss) for the period | 9904 | €27,671 | €41,090 | +€13,419 | +48.5% |
| Profit (loss) for the period to be appropriated | 9905 | €27,671 | €41,090 | +€13,419 | +48.5% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 30 September 2026 via checked.be.