BLOSSOM VETS: what changed
BLOSSOM VETS
Largest movements
- Receivables within one year +€824,140
up €824,140 (+7,617%), from €10,820 to €834,960
of which Trade receivables: +€834,844
- Deferred charges and accrued income -€558,816
down €558,816 (-99.8%), from €559,838 to €1,023
- Cash +€181,009
up €181,009 (+1,179%), from €15,359 to €196,367
mainly Deferred charges and accrued income (+€558,816) and Contributions, distributions and other (+€543,907)
- Debts after one year -€606,977
no longer reported in 2025 (was €606,977)
- Contributions +€543,907
up €543,907 (+18,130%), from €3,000 to €546,907
- Profit (loss) carried forward +€330,157
up €330,157, from -€229,535 to €100,622
- Trade debts +€226,258
new in 2025: €226,258
- Accrued charges and deferred income -€177,130
no longer reported in 2025 (was €177,130)
- Gross operating margin +€356,413
up €356,413 (+150%), from €237,237 to €593,649
- Taxes +€33,909
new in 2025: €33,909
- Staff costs +€26,029
up €26,029 (+14.3%), from €182,404 to €208,433
- Financial charges +€12,029
up €12,029 (+208%), from €5,787 to €17,816
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €586,017 | €1,032,350 | +€446,333 | +76.2% |
| Current assets | 29/58 | €586,017 | €1,032,350 | +€446,333 | +76.2% |
| Amounts receivable within one year | 40/41 | €10,820 | €834,960 | +€824,140 | +7,617% |
| Trade receivables | 40 | - | €834,844 | +€834,844 | |
| Other amounts receivable | 41 | €10,820 | €116 | -€10,704 | -98.9% |
| Cash at bank and in hand | 54/58 | €15,359 | €196,367 | +€181,009 | +1,179% |
| Deferred charges and accrued income | 490/1 | €559,838 | €1,023 | -€558,816 | -99.8% |
| Total equity and liabilities | 10/49 | €586,017 | €1,032,350 | +€446,333 | +76.2% |
| Equity | 10/15 | -€226,535 | €647,528 | +€874,063 | |
| Contributions | 10/11 | €3,000 | €546,907 | +€543,907 | +18,130% |
| Contributions outside capital | 11 | €3,000 | - | -€3,000 | |
| Other | 1109/19 | €3,000 | - | -€3,000 | |
| Profit (loss) carried forward | 14 | -€229,535 | €100,622 | +€330,157 | |
| Amounts payable | 17/49 | €812,552 | €384,822 | -€427,730 | -52.6% |
| Amounts payable after more than one year | 17 | €606,977 | - | -€606,977 | |
| Financial debts | 170/4 | €606,977 | - | -€606,977 | |
| Amounts payable within one year | 42/48 | €28,445 | €384,822 | +€356,377 | +1,253% |
| Trade debts | 44 | - | €226,258 | +€226,258 | |
| Suppliers | 440/4 | - | €226,258 | +€226,258 | |
| Taxes, remuneration and social security | 45 | €28,445 | €120,402 | +€91,957 | +323% |
| Taxes | 450/3 | - | €98,137 | +€98,137 | |
| Remuneration and social security | 454/9 | €28,445 | €22,265 | -€6,180 | -21.7% |
| Other amounts payable | 47/48 | - | €38,162 | +€38,162 | |
| Accrued charges and deferred income | 492/3 | €177,130 | - | -€177,130 | |
| Remuneration, social security and pensions | 62 | €182,404 | €208,433 | +€26,029 | +14.3% |
| Other operating charges | 640/8 | €7,292 | €3,335 | -€3,957 | -54.3% |
| Gross operating margin | 9900 | €237,237 | €593,649 | +€356,413 | +150% |
| Operating profit (loss) | 9901 | €47,541 | €381,881 | +€334,340 | +703% |
| Financial income | 75/76B | - | €0 | +€0 | |
| Recurring financial income | 75 | - | €0 | +€0 | |
| Financial charges | 65/66B | €5,787 | €17,816 | +€12,029 | +208% |
| Recurring financial charges | 65 | €5,787 | €17,816 | +€12,029 | +208% |
| Profit (loss) for the period before taxes | 9903 | €41,754 | €364,066 | +€322,312 | +772% |
| Income taxes | 67/77 | - | €33,909 | +€33,909 | |
| Profit (loss) for the period | 9904 | €41,754 | €330,157 | +€288,403 | +691% |
| Profit (loss) for the period to be appropriated | 9905 | €41,754 | €330,157 | +€288,403 | +691% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 7 November 2026 via checked.be.