BRUNEEL: what changed
BRUNEEL
Largest movements
- Cash +€18,120
up €18,120 (+761%), from €2,380 to €20,500
mainly Receivables within one year (+€15,149) and Depreciation (+€7,820)
- Receivables within one year -€15,149
down €15,149 (-66.9%), from €22,629 to €7,481
of which Trade receivables: -€16,590
- Tangible fixed assets -€7,820
down €7,820 (-31.7%), from €24,643 to €16,823
- Deferred charges and accrued income -€1,580
down €1,580 (-100%), from €1,580 to €0
- Other debts -€9,825
down €9,825 (-20.6%), from €47,772 to €37,947
- Profit (loss) carried forward +€3,082
up €3,082, from -€3,082 to €0
- Trade debts -€2,251
down €2,251 (-99.7%), from €2,258 to €7
- Reserves +€2,077
up €2,077 (+304%), from €684 to €2,761
- Gross operating margin +€10,076
up €10,076 (+229%), from €4,402 to €14,478
- Taxes +€872
new in 2025: €872
- Depreciation +€849
up €849 (+12.2%), from €6,971 to €7,820
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 | €51,231 | €44,803 | -€6,429 | -12.5% |
| Fixed assets | 21/28 | €24,643 | €16,823 | -€7,820 | -31.7% |
| Tangible fixed assets | 22/27 | €24,643 | €16,823 | -€7,820 | -31.7% |
| Furniture and vehicles | 24 | €24,643 | €16,823 | -€7,820 | -31.7% |
| Current assets | 29/58 | €26,589 | €27,980 | +€1,391 | +5.2% |
| Amounts receivable within one year | 40/41 | €22,629 | €7,481 | -€15,149 | -66.9% |
| Trade receivables | 40 | €22,443 | €5,852 | -€16,590 | -73.9% |
| Other amounts receivable | 41 | €186 | €1,628 | +€1,442 | +773% |
| Cash at bank and in hand | 54/58 | €2,380 | €20,500 | +€18,120 | +761% |
| Deferred charges and accrued income | 490/1 | €1,580 | €0 | -€1,580 | -100% |
| Total equity and liabilities | 10/49 | €51,231 | €44,803 | -€6,429 | -12.5% |
| Equity | 10/15 | €602 | €5,761 | +€5,159 | +857% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Reserves | 13 | €684 | €2,761 | +€2,077 | +304% |
| Distributable reserves | 133 | €684 | €2,761 | +€2,077 | +304% |
| Profit (loss) carried forward | 14 | -€3,082 | €0 | +€3,082 | |
| Amounts payable | 17/49 | €50,629 | €39,042 | -€11,588 | -22.9% |
| Amounts payable within one year | 42/48 | €50,629 | €39,042 | -€11,588 | -22.9% |
| Trade debts | 44 | €2,258 | €7 | -€2,251 | -99.7% |
| Suppliers | 440/4 | €2,258 | €7 | -€2,251 | -99.7% |
| Taxes, remuneration and social security | 45 | €600 | €1,088 | +€488 | +81.4% |
| Taxes | 450/3 | €600 | €1,088 | +€488 | +81.4% |
| Other amounts payable | 47/48 | €47,772 | €37,947 | -€9,825 | -20.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €6,971 | €7,820 | +€849 | +12.2% |
| Other operating charges | 640/8 | €473 | €585 | +€112 | +23.8% |
| Gross operating margin | 9900 | €4,402 | €14,478 | +€10,076 | +229% |
| Operating profit (loss) | 9901 | -€3,042 | €6,073 | +€9,115 | |
| Financial charges | 65/66B | €39 | €42 | +€3 | +6.4% |
| Recurring financial charges | 65 | €39 | €42 | +€3 | +6.4% |
| Profit (loss) for the period before taxes | 9903 | -€3,082 | €6,031 | +€9,113 | |
| Income taxes | 67/77 | - | €872 | +€872 | |
| Profit (loss) for the period | 9904 | -€3,082 | €5,159 | +€8,241 | |
| Profit (loss) for the period to be appropriated | 9905 | -€3,082 | €5,159 | +€8,241 |
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 2 November 2026 via checked.be.