BRAUN TECHNI-HOME: what changed
BRAUN TECHNI-HOME
Largest movements
- Cash +€8,287
up €8,287 (+136%), from €6,098 to €14,386
mainly Trade debts (+€10,186) and Tax, wage and social debts (+€3,554)
- Deferred charges and accrued income +€2,869
up €2,869 (+1,835%), from €156 to €3,025
- Receivables within one year -€1,747
down €1,747 (-10.6%), from €16,458 to €14,711
of which Trade receivables: -€961
- Trade debts +€10,186
up €10,186 (+351%), from €2,902 to €13,088
- Profit (loss) carried forward -€4,704
down €4,704 (-16.3%), from -€28,876 to -€33,580
- Tax, wage and social debts +€3,554
up €3,554 (+3,578%), from €99 to €3,654
of which Taxes: +€3,554
- Accrued charges and deferred income +€322
new in 2025: €322
- Gross operating margin +€14,721
up €14,721, from -€10,298 to €4,423
- Other operating charges +€7,055
up €7,055 (+408%), from €1,728 to €8,783
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 | €22,913 | €32,122 | +€9,209 | +40.2% |
| Fixed assets | 21/28 | €200 | €0 | -€200 | -100% |
| Tangible fixed assets | 22/27 | €0 | €0 | = | |
| Plant, machinery and equipment | 23 | €0 | - | = | |
| Furniture and vehicles | 24 | €0 | €0 | = | |
| Financial fixed assets | 28 | €200 | €0 | -€200 | -100% |
| Current assets | 29/58 | €22,713 | €32,122 | +€9,409 | +41.4% |
| Amounts receivable within one year | 40/41 | €16,458 | €14,711 | -€1,747 | -10.6% |
| Trade receivables | 40 | €14,706 | €13,745 | -€961 | -6.5% |
| Other amounts receivable | 41 | €1,752 | €966 | -€786 | -44.9% |
| Cash at bank and in hand | 54/58 | €6,098 | €14,386 | +€8,287 | +136% |
| Deferred charges and accrued income | 490/1 | €156 | €3,025 | +€2,869 | +1,835% |
| Total equity and liabilities | 10/49 | €22,913 | €32,122 | +€9,209 | +40.2% |
| Equity | 10/15 | €18,284 | €13,580 | -€4,704 | -25.7% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €40,960 | €40,960 | = | 0.0% |
| Non-distributable reserves | 130/1 | €0 | - | = | |
| Reserves not available under the articles | 1311 | €0 | - | = | |
| Distributable reserves | 133 | €40,960 | €40,960 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€28,876 | -€33,580 | -€4,704 | -16.3% |
| Amounts payable | 17/49 | €4,629 | €18,542 | +€13,913 | +301% |
| Amounts payable within one year | 42/48 | €4,629 | €18,220 | +€13,591 | +294% |
| Current portion of amounts payable after more than one year | 42 | €0 | - | = | |
| Trade debts | 44 | €2,902 | €13,088 | +€10,186 | +351% |
| Suppliers | 440/4 | €2,902 | €13,088 | +€10,186 | +351% |
| Taxes, remuneration and social security | 45 | €99 | €3,654 | +€3,554 | +3,578% |
| Taxes | 450/3 | €99 | €3,654 | +€3,554 | +3,578% |
| Remuneration and social security | 454/9 | €0 | - | = | |
| Other amounts payable | 47/48 | €1,628 | €1,478 | -€150 | -9.2% |
| Accrued charges and deferred income | 492/3 | - | €322 | +€322 | |
| Other operating charges | 640/8 | €1,728 | €8,783 | +€7,055 | +408% |
| Gross operating margin | 9900 | -€10,298 | €4,423 | +€14,721 | |
| Operating profit (loss) | 9901 | -€12,027 | -€4,360 | +€7,666 | +63.7% |
| Financial income | 75/76B | €0 | €0 | = | |
| Recurring financial income | 75 | €0 | €0 | = | |
| Financial charges | 65/66B | €343 | €344 | +€1 | +0.4% |
| Recurring financial charges | 65 | €343 | €344 | +€1 | +0.4% |
| Profit (loss) for the period before taxes | 9903 | -€12,369 | -€4,704 | +€7,665 | +62.0% |
| Profit (loss) for the period | 9904 | -€12,369 | -€4,704 | +€7,665 | +62.0% |
| Profit (loss) for the period to be appropriated | 9905 | -€12,369 | -€4,704 | +€7,665 | +62.0% |
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 4 November 2026 via checked.be.