BIZI: what changed
BIZI
Largest movements
- Cash +€28,106
up €28,106 (+312%), from €9,004 to €37,110
mainly Tax, wage and social debts (+€19,685) and Receivables within one year (+€3,135)
- Receivables within one year -€3,135
down €3,135 (-35.0%), from €8,948 to €5,813
of which Trade receivables: -€3,106
- Stocks and contracts -€2,056
down €2,056 (-4.1%), from €50,573 to €48,517
- Tax, wage and social debts +€19,685
up €19,685 (+357%), from €5,510 to €25,195
of which Taxes: +€19,528
- Profit (loss) carried forward +€2,997
up €2,997 (+6.2%), from €48,674 to €51,671
- Gross operating margin +€7,371
up €7,371 (+20.0%), from €36,897 to €44,268
- Staff costs +€3,561
up €3,561 (+10.5%), from €33,770 to €37,331
- Taxes +€1,030
up €1,030 (+107%), from €961 to €1,991
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 | €72,194 | €95,733 | +€23,539 | +32.6% |
| Fixed assets | 21/28 | €1,852 | €1,726 | -€126 | -6.8% |
| Tangible fixed assets | 22/27 | €1,489 | €1,363 | -€126 | -8.5% |
| Furniture and vehicles | 24 | €1,489 | €1,363 | -€126 | -8.5% |
| Financial fixed assets | 28 | €363 | €363 | = | 0.0% |
| Current assets | 29/58 | €70,342 | €94,007 | +€23,665 | +33.6% |
| Stocks and contracts in progress | 3 | €50,573 | €48,517 | -€2,056 | -4.1% |
| Stocks | 30/36 | €50,573 | €48,517 | -€2,056 | -4.1% |
| Amounts receivable within one year | 40/41 | €8,948 | €5,813 | -€3,135 | -35.0% |
| Trade receivables | 40 | €4,989 | €1,882 | -€3,106 | -62.3% |
| Other amounts receivable | 41 | €3,959 | €3,931 | -€28 | -0.7% |
| Cash at bank and in hand | 54/58 | €9,004 | €37,110 | +€28,106 | +312% |
| Deferred charges and accrued income | 490/1 | €1,817 | €2,567 | +€750 | +41.3% |
| Total equity and liabilities | 10/49 | €72,194 | €95,733 | +€23,539 | +32.6% |
| Equity | 10/15 | €66,646 | €69,643 | +€2,997 | +4.5% |
| Contributions | 10/11 | €11,112 | €11,112 | = | 0.0% |
| Reserves | 13 | €6,859 | €6,859 | = | 0.0% |
| Distributable reserves | 133 | €6,859 | €6,859 | = | 0.0% |
| Profit (loss) carried forward | 14 | €48,674 | €51,671 | +€2,997 | +6.2% |
| Amounts payable | 17/49 | €5,548 | €26,090 | +€20,543 | +370% |
| Amounts payable within one year | 42/48 | €5,548 | €26,090 | +€20,543 | +370% |
| Trade debts | 44 | €38 | €895 | +€858 | +2,288% |
| Suppliers | 440/4 | €38 | €895 | +€858 | +2,288% |
| Taxes, remuneration and social security | 45 | €5,510 | €25,195 | +€19,685 | +357% |
| Taxes | 450/3 | €829 | €20,357 | +€19,528 | +2,355% |
| Remuneration and social security | 454/9 | €4,681 | €4,838 | +€157 | +3.4% |
| Remuneration, social security and pensions | 62 | €33,770 | €37,331 | +€3,561 | +10.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,148 | €1,048 | -€100 | -8.7% |
| Other operating charges | 640/8 | €555 | €520 | -€36 | -6.4% |
| Gross operating margin | 9900 | €36,897 | €44,268 | +€7,371 | +20.0% |
| Operating profit (loss) | 9901 | €1,423 | €5,368 | +€3,946 | +277% |
| Financial income | 75/76B | €0 | €28 | +€27 | +8,245% |
| Recurring financial income | 75 | €0 | €28 | +€27 | +8,245% |
| Financial charges | 65/66B | €790 | €408 | -€382 | -48.4% |
| Recurring financial charges | 65 | €790 | €408 | -€382 | -48.4% |
| Profit (loss) for the period before taxes | 9903 | €633 | €4,988 | +€4,355 | +688% |
| Income taxes | 67/77 | €961 | €1,991 | +€1,030 | +107% |
| Profit (loss) for the period | 9904 | -€328 | €2,997 | +€3,325 | |
| Profit (loss) for the period to be appropriated | 9905 | -€328 | €2,997 | +€3,325 |
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 3 November 2026 via checked.be.