BLAUNDUS: 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.
BLAUNDUS
Largest movements
- Deferred charges and accrued income +€9,838
up €9,838 (+1639.6%), from €600 to €10,438
- Receivables within one year -€4,950
down €4,950 (-6.4%), from €77,071 to €72,121
of which Other amounts receivable: -€3,465
- Cash -€4,323
down €4,323 (-65.2%), from €6,632 to €2,309
mainly Deferred charges and accrued income (-€9,838) and Other debts (-€6,863)
- Tangible fixed assets -€1,500
down €1,500 (-100.0%), from €1,500 to €0
of which Plant, machinery and equipment: -€1,500
- Other debts -€6,863
down €6,863 (-62.5%), from €10,990 to €4,126
- Profit (loss) carried forward +€3,471
up €3,471 (+7.7%), from €45,026 to €48,496
- Tax, wage and social debts +€2,457
up €2,457 (+9.0%), from €27,288 to €29,746
of which Remuneration and social security: +€3,400
- Gross operating margin -€23,550
down €23,550 (-75.8%), from €31,088 to €7,537
- Depreciation -€4,167
down €4,167 (-73.5%), from €5,667 to €1,500
- Taxes -€3,647
down €3,647 (-76.9%), from €4,740 to €1,093
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 | €85,803 | €84,868 | -€935 | -1.1% |
| Fixed assets | 21/28 | €1,500 | €0 | -€1,500 | -100.0% |
| Tangible fixed assets | 22/27 | €1,500 | €0 | -€1,500 | -100.0% |
| Plant, machinery and equipment | 23 | €1,500 | €0 | -€1,500 | -100.0% |
| Furniture and vehicles | 24 | €0 | €0 | = | |
| Current assets | 29/58 | €84,303 | €84,868 | +€565 | +0.7% |
| Amounts receivable within one year | 40/41 | €77,071 | €72,121 | -€4,950 | -6.4% |
| Trade receivables | 40 | €50,157 | €48,672 | -€1,485 | -3.0% |
| Other amounts receivable | 41 | €26,914 | €23,449 | -€3,465 | -12.9% |
| Cash at bank and in hand | 54/58 | €6,632 | €2,309 | -€4,323 | -65.2% |
| Deferred charges and accrued income | 490/1 | €600 | €10,438 | +€9,838 | +1639.6% |
| Total equity and liabilities | 10/49 | €85,803 | €84,868 | -€935 | -1.1% |
| Equity | 10/15 | €47,526 | €50,996 | +€3,471 | +7.3% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €45,026 | €48,496 | +€3,471 | +7.7% |
| Amounts payable | 17/49 | €38,278 | €33,872 | -€4,406 | -11.5% |
| Amounts payable within one year | 42/48 | €38,278 | €33,872 | -€4,406 | -11.5% |
| Taxes, remuneration and social security | 45 | €27,288 | €29,746 | +€2,457 | +9.0% |
| Taxes | 450/3 | €11,688 | €10,746 | -€943 | -8.1% |
| Remuneration and social security | 454/9 | €15,600 | €19,000 | +€3,400 | +21.8% |
| Other amounts payable | 47/48 | €10,990 | €4,126 | -€6,863 | -62.5% |
| Accrued charges and deferred income | 492/3 | - | €0 | = | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,667 | €1,500 | -€4,167 | -73.5% |
| Other operating charges | 640/8 | €1,557 | €1,295 | -€262 | -16.8% |
| Gross operating margin | 9900 | €31,088 | €7,537 | -€23,550 | -75.8% |
| Operating profit (loss) | 9901 | €23,864 | €4,742 | -€19,121 | -80.1% |
| Financial income | 75/76B | - | €13 | +€13 | |
| Recurring financial income | 75 | - | €13 | +€13 | |
| Financial charges | 65/66B | €166 | €192 | +€26 | +15.7% |
| Recurring financial charges | 65 | €166 | €192 | +€26 | +15.7% |
| Profit (loss) for the period before taxes | 9903 | €23,698 | €4,563 | -€19,134 | -80.7% |
| Income taxes | 67/77 | €4,740 | €1,093 | -€3,647 | -76.9% |
| Profit (loss) for the period | 9904 | €18,958 | €3,471 | -€15,487 | -81.7% |
| Profit (loss) for the period to be appropriated | 9905 | €18,958 | €3,471 | -€15,487 | -81.7% |
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 7 October 2026 via checked.be.