BLONDEEL ESTATE: 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.
BLONDEEL ESTATE
Largest movements
- Cash +€51,125
up €51,125 (+324%), from €15,756 to €66,881
mainly Net result for the year (+€42,225) and Tax, wage and social debts (+€8,916)
- Reserves +€42,225
up €42,225 (+524%), from €8,059 to €50,283
- Tax, wage and social debts +€8,916
up €8,916 (+143%), from €6,237 to €15,153
- Gross operating margin +€51,273
up €51,273 (+768%), from €6,679 to €57,952
- Taxes +€10,664
up €10,664 (+732%), from €1,456 to €12,120
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 | €16,745 | €67,469 | +€50,725 | +303% |
| Fixed assets | 21/28 | €444 | €44 | -€400 | -90.0% |
| Tangible fixed assets | 22/27 | €444 | €44 | -€400 | -90.0% |
| Plant, machinery and equipment | 23 | €444 | €44 | -€400 | -90.0% |
| Current assets | 29/58 | €16,300 | €67,425 | +€51,125 | +314% |
| Amounts receivable within one year | 40/41 | €544 | €544 | = | 0.0% |
| Trade receivables | 40 | €0 | - | = | |
| Other amounts receivable | 41 | €544 | €544 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €15,756 | €66,881 | +€51,125 | +324% |
| Deferred charges and accrued income | 490/1 | €0 | - | = | |
| Total equity and liabilities | 10/49 | €16,745 | €67,469 | +€50,725 | +303% |
| Equity | 10/15 | €10,059 | €52,283 | +€42,225 | +420% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Reserves | 13 | €8,059 | €50,283 | +€42,225 | +524% |
| Distributable reserves | 133 | €8,059 | €50,283 | +€42,225 | +524% |
| Amounts payable | 17/49 | €6,686 | €15,186 | +€8,500 | +127% |
| Amounts payable within one year | 42/48 | €6,686 | €15,186 | +€8,500 | +127% |
| Trade debts | 44 | €163 | €4 | -€159 | -97.4% |
| Suppliers | 440/4 | €163 | €4 | -€159 | -97.4% |
| Taxes, remuneration and social security | 45 | €6,237 | €15,153 | +€8,916 | +143% |
| Taxes | 450/3 | €6,237 | €15,153 | +€8,916 | +143% |
| Other amounts payable | 47/48 | €286 | €29 | -€257 | -90.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €400 | €400 | +€0 | 0.0% |
| Other operating charges | 640/8 | €730 | €1,158 | +€428 | +58.7% |
| Gross operating margin | 9900 | €6,679 | €57,952 | +€51,273 | +768% |
| Operating profit (loss) | 9901 | €5,549 | €56,394 | +€50,845 | +916% |
| Financial income | 75/76B | - | €25 | +€25 | |
| Recurring financial income | 75 | - | €25 | +€25 | |
| Financial charges | 65/66B | €2,631 | €2,075 | -€556 | -21.1% |
| Recurring financial charges | 65 | €2,631 | €2,075 | -€556 | -21.1% |
| Profit (loss) for the period before taxes | 9903 | €2,918 | €54,344 | +€51,426 | +1,762% |
| Income taxes | 67/77 | €1,456 | €12,120 | +€10,664 | +732% |
| Profit (loss) for the period | 9904 | €1,462 | €42,225 | +€40,762 | +2,788% |
| Profit (loss) for the period to be appropriated | 9905 | €1,462 | €42,225 | +€40,762 | +2,788% |
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 1 November 2026 via checked.be.