Brrou Projects: what changed
Two fiscal 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.
Brrou Projects
Largest movements
- Cash +€45,483
up €45,483 (+228.8%), from €19,879 to €65,362
mainly Net result for the year (+€63,940) and Deferred charges and accrued income (+€26,472)
- Receivables within one year +€26,630
up €26,630 (+88.3%), from €30,160 to €56,790
of which Trade receivables: +€34,630
- Deferred charges and accrued income -€26,472
no longer reported in 2025 (was €26,472)
- Profit (loss) carried forward +€63,940
up €63,940 (+393.2%), from €16,262 to €80,202
- Other debts -€34,550
no longer reported in 2025 (was €34,550)
- Tax, wage and social debts +€8,800
up €8,800 (+86.3%), from €10,200 to €19,000
- Debts after one year +€5,651
up €5,651 (+60.4%), from €9,349 to €15,000
of which Financial debts: +€7,200
- Trade debts +€1,800
up €1,800 (+156.5%), from €1,150 to €2,950
- Turnover +€319,134
up €319,134 (+84.7%), from €376,800 to €695,934
- Purchases and services +€215,364
up €215,364 (+62.4%), from €345,400 to €560,764
- Gross operating margin +€103,770
up €103,770 (+330.5%), from €31,400 to €135,170
- Financial income -€30,150
down €30,150 (-100.0%), from €30,150 to €0
- Staff costs +€20,260
up €20,260 (+70.6%), from €28,700 to €48,960
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 | €76,511 | €122,152 | +€45,641 | +59.7% |
| Current assets | 29/58 | €76,511 | €122,152 | +€45,641 | +59.7% |
| Amounts receivable within one year | 40/41 | €30,160 | €56,790 | +€26,630 | +88.3% |
| Trade receivables | 40 | €11,260 | €45,890 | +€34,630 | +307.5% |
| Other amounts receivable | 41 | €18,900 | €10,900 | -€8,000 | -42.3% |
| Cash at bank and in hand | 54/58 | €19,879 | €65,362 | +€45,483 | +228.8% |
| Deferred charges and accrued income | 490/1 | €26,472 | - | -€26,472 | |
| Total equity and liabilities | 10/49 | €76,511 | €122,152 | +€45,641 | +59.7% |
| Equity | 10/15 | €21,262 | €85,202 | +€63,940 | +300.7% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Capital | 10 | - | €5,000 | +€5,000 | |
| Issued capital | 100 | - | €5,000 | +€5,000 | |
| Profit (loss) carried forward | 14 | €16,262 | €80,202 | +€63,940 | +393.2% |
| Amounts payable | 17/49 | €55,249 | €36,950 | -€18,299 | -33.1% |
| Amounts payable after more than one year | 17 | €9,349 | €15,000 | +€5,651 | +60.4% |
| Financial debts | 170/4 | €7,800 | €15,000 | +€7,200 | +92.3% |
| Other amounts payable | 178/9 | €1,549 | - | -€1,549 | |
| Amounts payable within one year | 42/48 | €45,900 | €21,950 | -€23,950 | -52.2% |
| Trade debts | 44 | €1,150 | €2,950 | +€1,800 | +156.5% |
| Suppliers | 440/4 | €1,150 | €2,950 | +€1,800 | +156.5% |
| Taxes, remuneration and social security | 45 | €10,200 | €19,000 | +€8,800 | +86.3% |
| Taxes | 450/3 | €10,200 | €19,000 | +€8,800 | +86.3% |
| Other amounts payable | 47/48 | €34,550 | - | -€34,550 | |
| Turnover | 70 | €376,800 | €695,934 | +€319,134 | +84.7% |
| Goods, raw materials, services and sundry goods | 60/61 | €345,400 | €560,764 | +€215,364 | +62.4% |
| Remuneration, social security and pensions | 62 | €28,700 | €48,960 | +€20,260 | +70.6% |
| Other operating charges | 640/8 | €2,010 | €3,210 | +€1,200 | +59.7% |
| Gross operating margin | 9900 | €31,400 | €135,170 | +€103,770 | +330.5% |
| Operating profit (loss) | 9901 | €690 | €83,000 | +€82,310 | +11929.0% |
| Financial income | 75/76B | €30,150 | €0 | -€30,150 | -100.0% |
| Recurring financial income | 75 | €30,150 | €0 | -€30,150 | -100.0% |
| Financial charges | 65/66B | €0 | €60 | +€60 | |
| Recurring financial charges | 65 | €0 | €60 | +€60 | |
| Profit (loss) for the period before taxes | 9903 | €30,840 | €82,940 | +€52,100 | +168.9% |
| Income taxes | 67/77 | - | €19,000 | +€19,000 | |
| Profit (loss) for the period | 9904 | €30,840 | €63,940 | +€33,100 | +107.3% |
| Profit (loss) for the period to be appropriated | 9905 | €30,840 | €63,940 | +€33,100 | +107.3% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 5 October 2026 via checked.be.