BlueKrypt: 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.
BlueKrypt
Largest movements
- Cash -€81,551
down €81,551 (-66.5%), from €122,630 to €41,079
mainly Trade debts (-€67,055) and Deferred charges and accrued income (-€21,267)
- Deferred charges and accrued income +€21,267
up €21,267 (+246%), from €8,651 to €29,918
- Receivables within one year -€6,617
down €6,617 (-25.6%), from €25,897 to €19,280
of which Trade receivables: -€6,658
- Tangible fixed assets +€6,500
up €6,500 (+78.8%), from €8,253 to €14,753
of which Furniture and vehicles: +€7,908
- Financial fixed assets -€2,176
down €2,176 (-90.4%), from €2,406 to €230
- Trade debts -€67,055
down €67,055 (-99.4%), from €67,466 to €411
- Profit (loss) carried forward +€3,517
up €3,517 (+5.0%), from €70,868 to €74,385
- Gross operating margin +€49,907
up €49,907, from -€38,606 to €11,301
- Depreciation -€816
down €816 (-11.1%), from €7,372 to €6,556
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 | €167,837 | €105,260 | -€62,577 | -37.3% |
| Fixed assets | 21/28 | €10,659 | €14,983 | +€4,324 | +40.6% |
| Tangible fixed assets | 22/27 | €8,253 | €14,753 | +€6,500 | +78.8% |
| Plant, machinery and equipment | 23 | €2,684 | €1,276 | -€1,408 | -52.5% |
| Furniture and vehicles | 24 | €5,568 | €13,477 | +€7,908 | +142% |
| Financial fixed assets | 28 | €2,406 | €230 | -€2,176 | -90.4% |
| Current assets | 29/58 | €157,178 | €90,277 | -€66,901 | -42.6% |
| Amounts receivable within one year | 40/41 | €25,897 | €19,280 | -€6,617 | -25.6% |
| Trade receivables | 40 | €25,897 | €19,239 | -€6,658 | -25.7% |
| Other amounts receivable | 41 | - | €41 | +€41 | |
| Cash at bank and in hand | 54/58 | €122,630 | €41,079 | -€81,551 | -66.5% |
| Deferred charges and accrued income | 490/1 | €8,651 | €29,918 | +€21,267 | +246% |
| Total equity and liabilities | 10/49 | €167,837 | €105,260 | -€62,577 | -37.3% |
| Equity | 10/15 | €98,368 | €101,885 | +€3,517 | +3.6% |
| Contributions | 10/11 | €25,000 | €25,000 | = | 0.0% |
| Reserves | 13 | €2,500 | €2,500 | = | 0.0% |
| Non-distributable reserves | 130/1 | €2,500 | €2,500 | = | 0.0% |
| Reserves not available under the articles | 1311 | €2,500 | €2,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €70,868 | €74,385 | +€3,517 | +5.0% |
| Amounts payable | 17/49 | €69,469 | €3,375 | -€66,094 | -95.1% |
| Amounts payable within one year | 42/48 | €69,469 | €3,375 | -€66,094 | -95.1% |
| Trade debts | 44 | €67,466 | €411 | -€67,055 | -99.4% |
| Suppliers | 440/4 | €67,466 | €411 | -€67,055 | -99.4% |
| Taxes, remuneration and social security | 45 | €2,003 | €2,964 | +€961 | +48.0% |
| Taxes | 450/3 | €2,003 | €2,964 | +€961 | +48.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €7,372 | €6,556 | -€816 | -11.1% |
| Other operating charges | 640/8 | €929 | €1,052 | +€122 | +13.2% |
| Gross operating margin | 9900 | -€38,606 | €11,301 | +€49,907 | |
| Operating profit (loss) | 9901 | -€46,908 | €3,693 | +€50,601 | |
| Financial income | 75/76B | €231 | €76 | -€155 | -67.0% |
| Recurring financial income | 75 | €231 | €76 | -€155 | -67.0% |
| Financial charges | 65/66B | €498 | €305 | -€193 | -38.7% |
| Recurring financial charges | 65 | €498 | €305 | -€193 | -38.7% |
| Profit (loss) for the period before taxes | 9903 | -€47,175 | €3,464 | +€50,639 | |
| Income taxes | 67/77 | €163 | -€54 | -€216 | |
| Profit (loss) for the period | 9904 | -€47,338 | €3,517 | +€50,856 | |
| Profit (loss) for the period to be appropriated | 9905 | -€47,338 | €3,517 | +€50,856 |
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 13 October 2026 via checked.be.