BRO'S ON FIRE: 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.
BRO'S ON FIRE
Largest movements
- Tangible fixed assets -€60,352
down €60,352 (-84.7%), from €71,240 to €10,888
of which Furniture and vehicles: -€59,546
- Stocks and contracts -€15,000
down €15,000 (-60.0%), from €25,000 to €10,000
- Receivables within one year +€6,004
up €6,004 (+28.9%), from €20,769 to €26,773
- Other debts -€80,631
down €80,631 (-51.7%), from €156,042 to €75,410
- Tax, wage and social debts +€16,419
up €16,419 (+313%), from €5,240 to €21,660
- Profit (loss) carried forward -€11,538
down €11,538 (-21.9%), from -€52,600 to -€64,138
- Trade debts +€5,632
up €5,632 (+980%), from €575 to €6,207
- Gross operating margin +€21,799
up €21,799, from -€19,906 to €1,893
- Depreciation -€18,202
down €18,202 (-58.8%), from €30,977 to €12,775
- Financial charges -€1,305
down €1,305 (-94.9%), from €1,375 to €71
- Other operating charges +€239
up €239 (+68.4%), from €349 to €587
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 | €119,257 | €49,139 | -€70,118 | -58.8% |
| Fixed assets | 21/28 | €71,240 | €10,888 | -€60,352 | -84.7% |
| Tangible fixed assets | 22/27 | €71,240 | €10,888 | -€60,352 | -84.7% |
| Plant, machinery and equipment | 23 | €2,697 | €1,891 | -€806 | -29.9% |
| Furniture and vehicles | 24 | €68,543 | €8,997 | -€59,546 | -86.9% |
| Current assets | 29/58 | €48,016 | €38,251 | -€9,766 | -20.3% |
| Stocks and contracts in progress | 3 | €25,000 | €10,000 | -€15,000 | -60.0% |
| Stocks | 30/36 | €25,000 | €10,000 | -€15,000 | -60.0% |
| Amounts receivable within one year | 40/41 | €20,769 | €26,773 | +€6,004 | +28.9% |
| Trade receivables | 40 | €20,769 | €26,773 | +€6,004 | +28.9% |
| Cash at bank and in hand | 54/58 | €2,247 | €1,477 | -€770 | -34.3% |
| Total equity and liabilities | 10/49 | €119,257 | €49,139 | -€70,118 | -58.8% |
| Equity | 10/15 | -€42,600 | -€54,138 | -€11,538 | -27.1% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€52,600 | -€64,138 | -€11,538 | -21.9% |
| Amounts payable | 17/49 | €161,856 | €103,276 | -€58,580 | -36.2% |
| Amounts payable within one year | 42/48 | €161,856 | €103,276 | -€58,580 | -36.2% |
| Trade debts | 44 | €575 | €6,207 | +€5,632 | +980% |
| Suppliers | 440/4 | €575 | €6,207 | +€5,632 | +980% |
| Taxes, remuneration and social security | 45 | €5,240 | €21,660 | +€16,419 | +313% |
| Taxes | 450/3 | €5,240 | €21,660 | +€16,419 | +313% |
| Other amounts payable | 47/48 | €156,042 | €75,410 | -€80,631 | -51.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €30,977 | €12,775 | -€18,202 | -58.8% |
| Other operating charges | 640/8 | €349 | €587 | +€239 | +68.4% |
| Gross operating margin | 9900 | -€19,906 | €1,893 | +€21,799 | |
| Operating profit (loss) | 9901 | -€51,232 | -€11,469 | +€39,763 | +77.6% |
| Financial income | 75/76B | €8 | €2 | -€6 | -76.1% |
| Recurring financial income | 75 | €8 | €2 | -€6 | -76.1% |
| Financial charges | 65/66B | €1,375 | €71 | -€1,305 | -94.9% |
| Recurring financial charges | 65 | €1,375 | €71 | -€1,305 | -94.9% |
| Profit (loss) for the period before taxes | 9903 | -€52,600 | -€11,538 | +€41,062 | +78.1% |
| Profit (loss) for the period | 9904 | -€52,600 | -€11,538 | +€41,062 | +78.1% |
| Profit (loss) for the period to be appropriated | 9905 | -€52,600 | -€11,538 | +€41,062 | +78.1% |
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 27 October 2026 via checked.be.