Blixem: 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.
Blixem
Largest movements
- Cash +€3,168
up €3,168 (+38.7%), from €8,195 to €11,363
mainly Net result for the year (+€12,087) and Depreciation (+€4,723)
- Receivables within one year -€2,931
down €2,931 (-34.1%), from €8,597 to €5,667
- Tangible fixed assets +€1,970
up €1,970 (+23.4%), from €8,431 to €10,401
- Intangible fixed assets +€1,766
new in 2025: €1,766
- Reserves +€12,087
up €12,087 (+608.0%), from €1,988 to €14,076
- Other debts -€5,941
down €5,941 (-65.0%), from €9,141 to €3,199
- Trade debts -€2,532
down €2,532 (-97.2%), from €2,605 to €73
- Tax, wage and social debts +€359
up €359 (+3.5%), from €10,344 to €10,703
- Other operating charges +€1,304
up €1,304 (+269.8%), from €483 to €1,788
- Gross operating margin -€1,178
down €1,178 (-4.4%), from €26,528 to €25,350
- Taxes +€397
up €397 (+6.6%), from €5,997 to €6,394
- Staff costs +€320
new in 2025: €320
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 | €25,223 | €29,196 | +€3,973 | +15.8% |
| Fixed assets | 21/28 | €8,431 | €12,166 | +€3,735 | +44.3% |
| Intangible fixed assets | 21 | - | €1,766 | +€1,766 | |
| Tangible fixed assets | 22/27 | €8,431 | €10,401 | +€1,970 | +23.4% |
| Furniture and vehicles | 24 | €8,431 | €10,401 | +€1,970 | +23.4% |
| Current assets | 29/58 | €16,792 | €17,029 | +€237 | +1.4% |
| Amounts receivable within one year | 40/41 | €8,597 | €5,667 | -€2,931 | -34.1% |
| Trade receivables | 40 | €8,597 | €5,667 | -€2,931 | -34.1% |
| Cash at bank and in hand | 54/58 | €8,195 | €11,363 | +€3,168 | +38.7% |
| Total equity and liabilities | 10/49 | €25,223 | €29,196 | +€3,973 | +15.8% |
| Equity | 10/15 | €2,088 | €14,176 | +€12,087 | +578.8% |
| Contributions | 10/11 | €100 | €100 | = | 0.0% |
| Reserves | 13 | €1,988 | €14,076 | +€12,087 | +608.0% |
| Distributable reserves | 133 | €1,988 | €14,076 | +€12,087 | +608.0% |
| Amounts payable | 17/49 | €23,135 | €15,020 | -€8,115 | -35.1% |
| Amounts payable within one year | 42/48 | €23,135 | €15,020 | -€8,115 | -35.1% |
| Trade debts | 44 | €2,605 | €73 | -€2,532 | -97.2% |
| Suppliers | 440/4 | €2,605 | €73 | -€2,532 | -97.2% |
| Advances received on contracts in progress | 46 | €1,045 | €1,045 | = | 0.0% |
| Taxes, remuneration and social security | 45 | €10,344 | €10,703 | +€359 | +3.5% |
| Taxes | 450/3 | €10,344 | €10,703 | +€359 | +3.5% |
| Other amounts payable | 47/48 | €9,141 | €3,199 | -€5,941 | -65.0% |
| Remuneration, social security and pensions | 62 | - | €320 | +€320 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,491 | €4,723 | +€232 | +5.2% |
| Other operating charges | 640/8 | €483 | €1,788 | +€1,304 | +269.8% |
| Gross operating margin | 9900 | €26,528 | €25,350 | -€1,178 | -4.4% |
| Operating profit (loss) | 9901 | €21,553 | €18,519 | -€3,034 | -14.1% |
| Financial income | 75/76B | €7 | €7 | -€1 | -10.5% |
| Recurring financial income | 75 | €7 | €7 | -€1 | -10.5% |
| Financial charges | 65/66B | €141 | €44 | -€97 | -68.6% |
| Recurring financial charges | 65 | €141 | €44 | -€97 | -68.6% |
| Profit (loss) for the period before taxes | 9903 | €21,420 | €18,482 | -€2,938 | -13.7% |
| Income taxes | 67/77 | €5,997 | €6,394 | +€397 | +6.6% |
| Profit (loss) for the period | 9904 | €15,422 | €12,087 | -€3,335 | -21.6% |
| Profit (loss) for the period to be appropriated | 9905 | €15,422 | €12,087 | -€3,335 | -21.6% |
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 8 October 2026 via checked.be.