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 +€4,923
up €4,923 (+61.1%), from €8,060 to €12,983
mainly Net result for the year (+€3,211) and Tax, wage and social debts (+€2,624)
- Receivables within one year +€4,002
up €4,002 (+156.4%), from €2,559 to €6,561
- Deferred charges and accrued income -€1,433
down €1,433 (-77.8%), from €1,842 to €409
- Intangible fixed assets -€622
down €622 (-22.9%), from €2,719 to €2,097
- Reserves +€3,211
up €3,211 (+117.5%), from €2,733 to €5,944
- Tax, wage and social debts +€2,624
up €2,624 (+249.1%), from €1,053 to €3,678
- Other debts +€1,091
up €1,091 (+543.9%), from €201 to €1,291
- Trade debts -€443
down €443 (-37.2%), from €1,193 to €750
- Accrued charges and deferred income +€387
new in 2024: €387
- Gross operating margin +€932
up €932 (+19.9%), from €4,686 to €5,619
- Taxes +€813
up €813 (+92.2%), from €882 to €1,696
- Other operating charges -€782
down €782 (-100.0%), from €782 to €0
- Depreciation +€366
up €366 (+143.2%), from €256 to €622
From the 2023 result to the 2024 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 2023 and 2024 balance sheets and the 2024 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €15,180 | €22,050 | +€6,870 | +45.3% |
| Fixed assets | 21/28 | €2,719 | €2,097 | -€622 | -22.9% |
| Intangible fixed assets | 21 | €2,719 | €2,097 | -€622 | -22.9% |
| Current assets | 29/58 | €12,461 | €19,953 | +€7,491 | +60.1% |
| Amounts receivable within one year | 40/41 | €2,559 | €6,561 | +€4,002 | +156.4% |
| Trade receivables | 40 | €2,559 | €6,561 | +€4,002 | +156.4% |
| Cash at bank and in hand | 54/58 | €8,060 | €12,983 | +€4,923 | +61.1% |
| Deferred charges and accrued income | 490/1 | €1,842 | €409 | -€1,433 | -77.8% |
| Total equity and liabilities | 10/49 | €15,180 | €22,050 | +€6,870 | +45.3% |
| Equity | 10/15 | €12,733 | €15,944 | +€3,211 | +25.2% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Reserves | 13 | €2,733 | €5,944 | +€3,211 | +117.5% |
| Distributable reserves | 133 | €2,733 | €5,944 | +€3,211 | +117.5% |
| Amounts payable | 17/49 | €2,447 | €6,106 | +€3,659 | +149.5% |
| Amounts payable within one year | 42/48 | €2,447 | €5,719 | +€3,271 | +133.7% |
| Trade debts | 44 | €1,193 | €750 | -€443 | -37.2% |
| Suppliers | 440/4 | €1,193 | €750 | -€443 | -37.2% |
| Taxes, remuneration and social security | 45 | €1,053 | €3,678 | +€2,624 | +249.1% |
| Taxes | 450/3 | €1,053 | €3,678 | +€2,624 | +249.1% |
| Other amounts payable | 47/48 | €201 | €1,291 | +€1,091 | +543.9% |
| Accrued charges and deferred income | 492/3 | - | €387 | +€387 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €256 | €622 | +€366 | +143.2% |
| Other operating charges | 640/8 | €782 | €0 | -€782 | -100.0% |
| Gross operating margin | 9900 | €4,686 | €5,619 | +€932 | +19.9% |
| Operating profit (loss) | 9901 | €3,649 | €4,997 | +€1,348 | +37.0% |
| Financial charges | 65/66B | €34 | €90 | +€56 | +164.2% |
| Recurring financial charges | 65 | €34 | €90 | +€56 | +164.2% |
| Profit (loss) for the period before taxes | 9903 | €3,615 | €4,907 | +€1,292 | +35.7% |
| Income taxes | 67/77 | €882 | €1,696 | +€813 | +92.2% |
| Profit (loss) for the period | 9904 | €2,733 | €3,211 | +€479 | +17.5% |
| Profit (loss) for the period to be appropriated | 9905 | €2,733 | €3,211 | +€479 | +17.5% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2023 and 31 December 2024. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 7 October 2026 via checked.be.