BRAXBURG: 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.
BRAXBURG
Largest movements
- Cash +€2,452
up €2,452 (+9.4%), from €25,953 to €28,405
mainly Net result for the year (+€2,895) and Accrued charges and deferred income (+€764)
- Profit (loss) carried forward +€2,895
up €2,895 (+49.0%), from -€5,910 to -€3,015
- Trade debts -€1,894
down €1,894 (-98.2%), from €1,929 to €35
- Accrued charges and deferred income +€764
up €764 (+31.2%), from €2,449 to €3,213
- Tax, wage and social debts +€437
up €437 (+21.7%), from €2,015 to €2,452
- Gross operating margin +€736
up €736 (+18.5%), from €3,982 to €4,718
- Financial income +€61
new in 2025: €61
- Taxes +€59
up €59 (+4.9%), from €1,196 to €1,255
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 | €26,553 | €28,755 | +€2,202 | +8.3% |
| Current assets | 29/58 | €26,553 | €28,755 | +€2,202 | +8.3% |
| Amounts receivable within one year | 40/41 | €600 | €350 | -€250 | -41.7% |
| Other amounts receivable | 41 | €600 | €350 | -€250 | -41.7% |
| Cash at bank and in hand | 54/58 | €25,953 | €28,405 | +€2,452 | +9.4% |
| Total equity and liabilities | 10/49 | €26,553 | €28,755 | +€2,202 | +8.3% |
| Equity | 10/15 | €20,160 | €23,055 | +€2,895 | +14.4% |
| Contributions | 10/11 | €23,550 | €23,550 | = | 0.0% |
| Reserves | 13 | €2,520 | €2,520 | = | 0.0% |
| Distributable reserves | 133 | €2,520 | €2,520 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€5,910 | -€3,015 | +€2,895 | +49.0% |
| Amounts payable | 17/49 | €6,393 | €5,700 | -€693 | -10.8% |
| Amounts payable within one year | 42/48 | €3,944 | €2,487 | -€1,457 | -36.9% |
| Trade debts | 44 | €1,929 | €35 | -€1,894 | -98.2% |
| Suppliers | 440/4 | €1,929 | €35 | -€1,894 | -98.2% |
| Taxes, remuneration and social security | 45 | €2,015 | €2,452 | +€437 | +21.7% |
| Taxes | 450/3 | €2,015 | €2,452 | +€437 | +21.7% |
| Accrued charges and deferred income | 492/3 | €2,449 | €3,213 | +€764 | +31.2% |
| Other operating charges | 640/8 | €571 | €599 | +€28 | +4.9% |
| Gross operating margin | 9900 | €3,982 | €4,718 | +€736 | +18.5% |
| Operating profit (loss) | 9901 | €3,411 | €4,119 | +€708 | +20.8% |
| Financial income | 75/76B | - | €61 | +€61 | |
| Recurring financial income | 75 | - | €61 | +€61 | |
| Financial charges | 65/66B | €50 | €30 | -€20 | -40.0% |
| Recurring financial charges | 65 | €50 | €30 | -€20 | -40.0% |
| Profit (loss) for the period before taxes | 9903 | €3,361 | €4,150 | +€789 | +23.5% |
| Income taxes | 67/77 | €1,196 | €1,255 | +€59 | +4.9% |
| Profit (loss) for the period | 9904 | €2,165 | €2,895 | +€730 | +33.7% |
| Profit (loss) for the period to be appropriated | 9905 | €2,165 | €2,895 | +€730 | +33.7% |
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 17 October 2026 via checked.be.