BLENDHAUS: 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.
BLENDHAUS
Largest movements
- Cash +€44,117
up €44,117 (+118.1%), from €37,368 to €81,485
mainly Net result for the year (+€37,955) and Tax, wage and social debts (+€11,931)
- Deferred charges and accrued income +€1,377
up €1,377 (+184.6%), from €746 to €2,123
- Tangible fixed assets -€1,336
down €1,336 (-40.0%), from €3,338 to €2,002
- Receivables within one year +€895
up €895 (+83.6%), from €1,070 to €1,965
of which Trade receivables: +€1,472
- Profit (loss) carried forward +€37,122
up €37,122 (+164.2%), from €22,606 to €59,728
- Tax, wage and social debts +€11,931
up €11,931 (+120.2%), from €9,928 to €21,859
of which Taxes: +€9,431
- Other debts -€4,167
down €4,167 (-83.3%), from €5,000 to €833
- Gross operating margin +€13,468
up €13,468 (+37.5%), from €35,874 to €49,342
- Taxes +€2,390
up €2,390 (+33.4%), from €7,160 to €9,550
- Depreciation +€666
up €666 (+99.4%), from €670 to €1,336
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 | €42,522 | €87,575 | +€45,053 | +106.0% |
| Fixed assets | 21/28 | €3,338 | €2,002 | -€1,336 | -40.0% |
| Tangible fixed assets | 22/27 | €3,338 | €2,002 | -€1,336 | -40.0% |
| Furniture and vehicles | 24 | €3,338 | €2,002 | -€1,336 | -40.0% |
| Current assets | 29/58 | €39,184 | €85,573 | +€46,389 | +118.4% |
| Amounts receivable within one year | 40/41 | €1,070 | €1,965 | +€895 | +83.6% |
| Trade receivables | 40 | €268 | €1,740 | +€1,472 | +549.3% |
| Other amounts receivable | 41 | €802 | €225 | -€577 | -71.9% |
| Cash at bank and in hand | 54/58 | €37,368 | €81,485 | +€44,117 | +118.1% |
| Deferred charges and accrued income | 490/1 | €746 | €2,123 | +€1,377 | +184.6% |
| Total equity and liabilities | 10/49 | €42,522 | €87,575 | +€45,053 | +106.0% |
| Equity | 10/15 | €25,606 | €62,728 | +€37,122 | +145.0% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €22,606 | €59,728 | +€37,122 | +164.2% |
| Amounts payable | 17/49 | €16,916 | €24,847 | +€7,931 | +46.9% |
| Amounts payable after more than one year | 17 | €203 | €453 | +€250 | +123.2% |
| Other amounts payable | 178/9 | €203 | €453 | +€250 | +123.2% |
| Amounts payable within one year | 42/48 | €16,326 | €24,380 | +€8,054 | +49.3% |
| Trade debts | 44 | €1,398 | €1,688 | +€290 | +20.7% |
| Suppliers | 440/4 | €1,398 | €1,688 | +€290 | +20.7% |
| Taxes, remuneration and social security | 45 | €9,928 | €21,859 | +€11,931 | +120.2% |
| Taxes | 450/3 | €9,928 | €19,359 | +€9,431 | +95.0% |
| Remuneration and social security | 454/9 | - | €2,500 | +€2,500 | |
| Other amounts payable | 47/48 | €5,000 | €833 | -€4,167 | -83.3% |
| Accrued charges and deferred income | 492/3 | €387 | €14 | -€373 | -96.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €670 | €1,336 | +€666 | +99.4% |
| Other operating charges | 640/8 | €387 | €434 | +€47 | +12.1% |
| Gross operating margin | 9900 | €35,874 | €49,342 | +€13,468 | +37.5% |
| Operating profit (loss) | 9901 | €34,817 | €47,572 | +€12,755 | +36.6% |
| Financial income | 75/76B | - | €9 | +€9 | |
| Recurring financial income | 75 | - | €9 | +€9 | |
| Financial charges | 65/66B | €51 | €76 | +€25 | +49.0% |
| Recurring financial charges | 65 | €51 | €76 | +€25 | +49.0% |
| Profit (loss) for the period before taxes | 9903 | €34,766 | €47,505 | +€12,739 | +36.6% |
| Income taxes | 67/77 | €7,160 | €9,550 | +€2,390 | +33.4% |
| Profit (loss) for the period | 9904 | €27,606 | €37,955 | +€10,349 | +37.5% |
| Profit (loss) for the period to be appropriated | 9905 | €27,606 | €37,955 | +€10,349 | +37.5% |
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 6 October 2026 via checked.be.