BLEND Consult: 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.
BLEND Consult
Largest movements
- Tangible fixed assets -€18,099
down €18,099 (-37.4%), from €48,367 to €30,268
of which Furniture and vehicles: -€12,255
- Cash +€9,975
up €9,975 (+34.1%), from €29,291 to €39,265
mainly Net result for the year (+€83,873) and Depreciation (+€18,099)
- Receivables within one year -€2,389
down €2,389 (-9.6%), from €24,925 to €22,536
of which Trade receivables: -€7,389
- Current portion of long-term debt -€9,136
down €9,136 (-66.5%), from €13,745 to €4,609
- Profit (loss) carried forward +€4,873
up €4,873 (+9.3%), from €52,650 to €57,523
- Debts after one year -€4,609
no longer reported in 2025 (was €4,609)
- Short-term financial debts -€4,595
down €4,595 (-98.6%), from €4,659 to €64
- Other debts +€4,100
up €4,100 (+31.5%), from €13,000 to €17,100
- Taxes -€2,714
down €2,714 (-9.8%), from €27,714 to €25,000
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 | €102,583 | €92,070 | -€10,513 | -10.2% |
| Fixed assets | 21/28 | €48,367 | €30,268 | -€18,099 | -37.4% |
| Tangible fixed assets | 22/27 | €48,367 | €30,268 | -€18,099 | -37.4% |
| Plant, machinery and equipment | 23 | €30,068 | €24,225 | -€5,843 | -19.4% |
| Furniture and vehicles | 24 | €18,299 | €6,044 | -€12,255 | -67.0% |
| Current assets | 29/58 | €54,216 | €61,802 | +€7,585 | +14.0% |
| Amounts receivable within one year | 40/41 | €24,925 | €22,536 | -€2,389 | -9.6% |
| Trade receivables | 40 | €24,925 | €17,536 | -€7,389 | -29.6% |
| Other amounts receivable | 41 | - | €5,000 | +€5,000 | |
| Cash at bank and in hand | 54/58 | €29,291 | €39,265 | +€9,975 | +34.1% |
| Total equity and liabilities | 10/49 | €102,583 | €92,070 | -€10,513 | -10.2% |
| Equity | 10/15 | €54,650 | €59,523 | +€4,873 | +8.9% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €52,650 | €57,523 | +€4,873 | +9.3% |
| Amounts payable | 17/49 | €47,933 | €32,547 | -€15,386 | -32.1% |
| Amounts payable after more than one year | 17 | €4,609 | - | -€4,609 | |
| Financial debts | 170/4 | €4,609 | - | -€4,609 | |
| Amounts payable within one year | 42/48 | €43,323 | €32,547 | -€10,777 | -24.9% |
| Current portion of amounts payable after more than one year | 42 | €13,745 | €4,609 | -€9,136 | -66.5% |
| Financial debts | 43 | €4,659 | €64 | -€4,595 | -98.6% |
| Credit institutions | 430/8 | €4,659 | €64 | -€4,595 | -98.6% |
| Trade debts | 44 | €5,605 | €2,482 | -€3,123 | -55.7% |
| Suppliers | 440/4 | €5,605 | €2,482 | -€3,123 | -55.7% |
| Taxes, remuneration and social security | 45 | €6,314 | €8,292 | +€1,977 | +31.3% |
| Taxes | 450/3 | €3,814 | €5,792 | +€1,977 | +51.8% |
| Remuneration and social security | 454/9 | €2,500 | €2,500 | = | 0.0% |
| Other amounts payable | 47/48 | €13,000 | €17,100 | +€4,100 | +31.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €18,936 | €18,099 | -€837 | -4.4% |
| Other operating charges | 640/8 | €1,939 | €721 | -€1,218 | -62.8% |
| Gross operating margin | 9900 | €127,463 | €127,873 | +€410 | +0.3% |
| Operating profit (loss) | 9901 | €106,588 | €109,053 | +€2,465 | +2.3% |
| Financial income | 75/76B | €315 | - | -€315 | |
| Recurring financial income | 75 | €315 | - | -€315 | |
| Financial charges | 65/66B | €271 | €181 | -€91 | -33.4% |
| Recurring financial charges | 65 | €271 | €181 | -€91 | -33.4% |
| Profit (loss) for the period before taxes | 9903 | €106,632 | €108,873 | +€2,241 | +2.1% |
| Income taxes | 67/77 | €27,714 | €25,000 | -€2,714 | -9.8% |
| Profit (loss) for the period | 9904 | €78,918 | €83,873 | +€4,955 | +6.3% |
| Profit (loss) for the period to be appropriated | 9905 | €78,918 | €83,873 | +€4,955 | +6.3% |
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 11 October 2026 via checked.be.