BlueprintIT: 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.
BlueprintIT
Largest movements
- Tangible fixed assets +€28,258
up €28,258 (+316.1%), from €8,939 to €37,197
- Receivables within one year +€8,344
up €8,344 (+79.2%), from €10,531 to €18,875
- Other debts +€23,957
up €23,957 (+383926.6%), from €6 to €23,963
- Current portion of long-term debt +€12,055
new in 2025: €12,055
- Reserves -€8,094
no longer reported in 2025 (was €8,094)
- Tax, wage and social debts +€4,770
up €4,770 (+73.4%), from €6,501 to €11,271
- Debts after one year +€4,093
new in 2025: €4,093
- Gross operating margin +€42,209
up €42,209 (+69.1%), from €61,127 to €103,336
- Taxes +€4,341
up €4,341 (+29.0%), from €14,970 to €19,311
- Depreciation -€1,245
down €1,245 (-16.9%), from €7,369 to €6,124
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 | €34,752 | €71,210 | +€36,458 | +104.9% |
| Fixed assets | 21/28 | €8,969 | €37,227 | +€28,258 | +315.1% |
| Tangible fixed assets | 22/27 | €8,939 | €37,197 | +€28,258 | +316.1% |
| Furniture and vehicles | 24 | €8,939 | €37,197 | +€28,258 | +316.1% |
| Financial fixed assets | 28 | €30 | €30 | = | 0.0% |
| Current assets | 29/58 | €25,783 | €33,984 | +€8,201 | +31.8% |
| Amounts receivable within one year | 40/41 | €10,531 | €18,875 | +€8,344 | +79.2% |
| Trade receivables | 40 | €10,531 | €18,875 | +€8,344 | +79.2% |
| Cash at bank and in hand | 54/58 | €14,727 | €14,641 | -€87 | -0.6% |
| Deferred charges and accrued income | 490/1 | €525 | €469 | -€56 | -10.7% |
| Total equity and liabilities | 10/49 | €34,752 | €71,210 | +€36,458 | +104.9% |
| Equity | 10/15 | €26,644 | €18,550 | -€8,094 | -30.4% |
| Contributions | 10/11 | €18,550 | €18,550 | = | 0.0% |
| Reserves | 13 | €8,094 | - | -€8,094 | |
| Distributable reserves | 133 | €8,094 | - | -€8,094 | |
| Amounts payable | 17/49 | €8,108 | €52,660 | +€44,552 | +549.5% |
| Amounts payable after more than one year | 17 | - | €4,093 | +€4,093 | |
| Financial debts | 170/4 | - | €4,093 | +€4,093 | |
| Amounts payable within one year | 42/48 | €8,108 | €48,567 | +€40,459 | +499.0% |
| Current portion of amounts payable after more than one year | 42 | - | €12,055 | +€12,055 | |
| Trade debts | 44 | €1,601 | €1,278 | -€322 | -20.1% |
| Suppliers | 440/4 | €1,601 | €1,278 | -€322 | -20.1% |
| Taxes, remuneration and social security | 45 | €6,501 | €11,271 | +€4,770 | +73.4% |
| Taxes | 450/3 | €6,501 | €11,271 | +€4,770 | +73.4% |
| Other amounts payable | 47/48 | €6 | €23,963 | +€23,957 | +383926.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €7,369 | €6,124 | -€1,245 | -16.9% |
| Other operating charges | 640/8 | €772 | €683 | -€89 | -11.5% |
| Gross operating margin | 9900 | €61,127 | €103,336 | +€42,209 | +69.1% |
| Operating profit (loss) | 9901 | €52,985 | €96,529 | +€43,543 | +82.2% |
| Financial income | 75/76B | €197 | €174 | -€23 | -11.6% |
| Recurring financial income | 75 | €197 | €174 | -€23 | -11.6% |
| Financial charges | 65/66B | €119 | €651 | +€532 | +447.7% |
| Recurring financial charges | 65 | €119 | €651 | +€532 | +447.7% |
| Profit (loss) for the period before taxes | 9903 | €53,064 | €96,053 | +€42,989 | +81.0% |
| Income taxes | 67/77 | €14,970 | €19,311 | +€4,341 | +29.0% |
| Profit (loss) for the period | 9904 | €38,094 | €76,741 | +€38,648 | +101.5% |
| Profit (loss) for the period to be appropriated | 9905 | €38,094 | €76,741 | +€38,648 | +101.5% |
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 11 October 2026 via checked.be.