BLOXI: 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.
BLOXI
Largest movements
- Cash +€98,157
up €98,157 (+32.0%), from €307,192 to €405,349
mainly Net result for the year (+€128,356) and Other debts (+€21,250)
- Receivables within one year +€24,493
up €24,493 (+21.1%), from €116,321 to €140,814
of which Trade receivables: +€35,667
- Tangible fixed assets +€6,979
up €6,979 (+16.8%), from €41,621 to €48,600
- Reserves +€100,000
up €100,000 (+58.8%), from €170,000 to €270,000
- Other debts +€21,250
new in 2025: €21,250
- Trade debts +€8,984
up €8,984 (+27.5%), from €32,670 to €41,654
- Tax, wage and social debts -€7,146
down €7,146 (-5.9%), from €121,713 to €114,567
of which Taxes: -€10,755
- Gross operating margin -€103,514
down €103,514 (-25.5%), from €405,274 to €301,760
- Taxes -€21,225
down €21,225 (-26.5%), from €80,207 to €58,982
- Other operating charges +€10,830
up €10,830 (+812.4%), from €1,333 to €12,163
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 | €471,747 | €598,191 | +€126,444 | +26.8% |
| Fixed assets | 21/28 | €44,344 | €52,028 | +€7,684 | +17.3% |
| Tangible fixed assets | 22/27 | €41,621 | €48,600 | +€6,979 | +16.8% |
| Furniture and vehicles | 24 | €41,621 | €48,600 | +€6,979 | +16.8% |
| Financial fixed assets | 28 | €2,723 | €3,428 | +€705 | +25.9% |
| Current assets | 29/58 | €427,403 | €546,163 | +€118,760 | +27.8% |
| Amounts receivable within one year | 40/41 | €116,321 | €140,814 | +€24,493 | +21.1% |
| Trade receivables | 40 | €80,441 | €116,109 | +€35,667 | +44.3% |
| Other amounts receivable | 41 | €35,879 | €24,705 | -€11,174 | -31.1% |
| Cash at bank and in hand | 54/58 | €307,192 | €405,349 | +€98,157 | +32.0% |
| Deferred charges and accrued income | 490/1 | €3,890 | - | -€3,890 | |
| Total equity and liabilities | 10/49 | €471,747 | €598,191 | +€126,444 | +26.8% |
| Equity | 10/15 | €317,363 | €420,719 | +€103,356 | +32.6% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Reserves | 13 | €170,000 | €270,000 | +€100,000 | +58.8% |
| Distributable reserves | 133 | €170,000 | €270,000 | +€100,000 | +58.8% |
| Profit (loss) carried forward | 14 | €137,363 | €140,719 | +€3,356 | +2.4% |
| Amounts payable | 17/49 | €154,383 | €177,471 | +€23,088 | +15.0% |
| Amounts payable within one year | 42/48 | €154,383 | €177,471 | +€23,088 | +15.0% |
| Trade debts | 44 | €32,670 | €41,654 | +€8,984 | +27.5% |
| Suppliers | 440/4 | €32,670 | €41,654 | +€8,984 | +27.5% |
| Taxes, remuneration and social security | 45 | €121,713 | €114,567 | -€7,146 | -5.9% |
| Taxes | 450/3 | €121,305 | €110,550 | -€10,755 | -8.9% |
| Remuneration and social security | 454/9 | €408 | €4,017 | +€3,609 | +883.8% |
| Other amounts payable | 47/48 | - | €21,250 | +€21,250 | |
| Non-recurring operating income | 76A | - | €9,715 | +€9,715 | |
| Remuneration, social security and pensions | 62 | €91,544 | €90,433 | -€1,111 | -1.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €14,824 | €11,824 | -€3,000 | -20.2% |
| Other operating charges | 640/8 | €1,333 | €12,163 | +€10,830 | +812.4% |
| Gross operating margin | 9900 | €405,274 | €301,760 | -€103,514 | -25.5% |
| Operating profit (loss) | 9901 | €297,573 | €187,340 | -€110,233 | -37.0% |
| Financial income | 75/76B | €11 | €31 | +€20 | +183.4% |
| Recurring financial income | 75 | €11 | €31 | +€20 | +183.4% |
| Financial charges | 65/66B | €91 | €33 | -€58 | -63.9% |
| Recurring financial charges | 65 | €91 | €33 | -€58 | -63.9% |
| Profit (loss) for the period before taxes | 9903 | €297,493 | €187,338 | -€110,155 | -37.0% |
| Income taxes | 67/77 | €80,207 | €58,982 | -€21,225 | -26.5% |
| Profit (loss) for the period | 9904 | €217,286 | €128,356 | -€88,930 | -40.9% |
| Profit (loss) for the period to be appropriated | 9905 | €217,286 | €128,356 | -€88,930 | -40.9% |
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 4 October 2026 via checked.be.