Blond Model Management: 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.
Blond Model Management
Largest movements
- Receivables within one year -€10,423
down €10,423 (-40.5%), from €25,734 to €15,312
of which Trade receivables: -€9,647
- Profit (loss) carried forward -€37,484
down €37,484, from €980 to -€36,504
- Other debts +€26,794
up €26,794 (+272%), from €9,847 to €36,641
- Advances received +€4,512
new in 2025: €4,512
- Tax, wage and social debts -€3,713
down €3,713 (-39.7%), from €9,350 to €5,637
- Trade debts -€2,849
down €2,849 (-63.2%), from €4,505 to €1,657
- Gross operating margin -€48,820
down €48,820, from €15,045 to -€33,775
- Taxes -€4,360
down €4,360 (-81.4%), from €5,357 to €997
- Financial charges +€1,924
up €1,924 (+981%), from €196 to €2,121
- Write-downs -€1,700
down €1,700 (-100%), from €1,700 to €0
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.
Derived cash bridge
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 | €25,734 | €15,571 | -€10,163 | -39.5% |
| Fixed assets | 21/28 | €0 | - | = | |
| Tangible fixed assets | 22/27 | €0 | - | = | |
| Other tangible fixed assets | 26 | €0 | - | = | |
| Current assets | 29/58 | €25,734 | €15,571 | -€10,163 | -39.5% |
| Amounts receivable within one year | 40/41 | €25,734 | €15,312 | -€10,423 | -40.5% |
| Trade receivables | 40 | €24,206 | €14,560 | -€9,647 | -39.9% |
| Other amounts receivable | 41 | €1,528 | €752 | -€776 | -50.8% |
| Cash at bank and in hand | 54/58 | €0 | €89 | +€89 | |
| Deferred charges and accrued income | 490/1 | - | €171 | +€171 | |
| Total equity and liabilities | 10/49 | €25,734 | €15,571 | -€10,163 | -39.5% |
| Equity | 10/15 | €1,980 | -€35,504 | -€37,484 | |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €980 | -€36,504 | -€37,484 | |
| Amounts payable | 17/49 | €23,754 | €51,075 | +€27,321 | +115% |
| Amounts payable within one year | 42/48 | €23,754 | €51,075 | +€27,321 | +115% |
| Financial debts | 43 | €52 | €2,628 | +€2,576 | +4,975% |
| Credit institutions | 430/8 | €52 | €2,628 | +€2,576 | +4,975% |
| Trade debts | 44 | €4,505 | €1,657 | -€2,849 | -63.2% |
| Suppliers | 440/4 | €4,505 | €1,657 | -€2,849 | -63.2% |
| Advances received on contracts in progress | 46 | - | €4,512 | +€4,512 | |
| Taxes, remuneration and social security | 45 | €9,350 | €5,637 | -€3,713 | -39.7% |
| Taxes | 450/3 | €9,350 | €5,637 | -€3,713 | -39.7% |
| Other amounts payable | 47/48 | €9,847 | €36,641 | +€26,794 | +272% |
| Remuneration, social security and pensions | 62 | - | €300 | +€300 | |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €1,700 | €0 | -€1,700 | -100% |
| Other operating charges | 640/8 | €252 | €349 | +€97 | +38.4% |
| Gross operating margin | 9900 | €15,045 | -€33,775 | -€48,820 | |
| Operating profit (loss) | 9901 | €13,093 | -€34,423 | -€47,516 | |
| Financial income | 75/76B | €0 | €57 | +€57 | |
| Recurring financial income | 75 | €0 | €57 | +€57 | |
| Financial charges | 65/66B | €196 | €2,121 | +€1,924 | +981% |
| Recurring financial charges | 65 | €196 | €2,121 | +€1,924 | +981% |
| Profit (loss) for the period before taxes | 9903 | €12,897 | -€36,487 | -€49,384 | |
| Income taxes | 67/77 | €5,357 | €997 | -€4,360 | -81.4% |
| Profit (loss) for the period | 9904 | €7,539 | -€37,484 | -€45,024 | |
| Profit (loss) for the period to be appropriated | 9905 | €7,539 | -€37,484 | -€45,024 |
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 30 October 2026 via checked.be.