BRUXSLAW: what changed
BRUXSLAW
Largest movements
- Receivables within one year +€8,292
up €8,292 (+1,880%), from €441 to €8,734
of which Trade receivables: +€7,686
- Cash -€759
no longer reported in 2024 (was €759)
mainly Receivables within one year (-€8,292) and Trade debts (-€1,661)
- Tangible fixed assets -€502
down €502 (-15.7%), from €3,187 to €2,686
of which Other tangible fixed assets: -€933
- Deferred charges and accrued income +€311
up €311 (+10.7%), from €2,905 to €3,216
- Short-term financial debts +€5,205
new in 2024: €5,205
- Tax, wage and social debts +€2,739
up €2,739 (+97.0%), from €2,823 to €5,562
- Profit (loss) carried forward +€2,442
up €2,442 (+9.1%), from -€26,831 to -€24,389
- Trade debts -€1,661
down €1,661 (-9.8%), from €16,892 to €15,231
- Other debts -€1,224
down €1,224 (-51.1%), from €2,397 to €1,173
- Gross operating margin +€4,781
up €4,781 (+151%), from €3,162 to €7,943
- Other operating charges +€526
up €526 (+32.0%), from €1,646 to €2,172
- Depreciation +€101
up €101 (+6.4%), from €1,583 to €1,684
- Financial charges +€95
up €95 (+7.0%), from €1,366 to €1,461
Change in the result, 2023 to 2024
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 2023 and 2024 balance sheets and the 2024 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 | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €7,882 | €15,225 | +€7,343 | +93.2% |
| Fixed assets | 21/28 | €3,777 | €3,276 | -€502 | -13.3% |
| Tangible fixed assets | 22/27 | €3,187 | €2,686 | -€502 | -15.7% |
| Furniture and vehicles | 24 | €565 | €996 | +€431 | +76.3% |
| Other tangible fixed assets | 26 | €2,623 | €1,690 | -€933 | -35.6% |
| Financial fixed assets | 28 | €590 | €590 | = | 0.0% |
| Current assets | 29/58 | €4,105 | €11,949 | +€7,845 | +191% |
| Amounts receivable within one year | 40/41 | €441 | €8,734 | +€8,292 | +1,880% |
| Trade receivables | 40 | €109 | €7,795 | +€7,686 | +7,067% |
| Other amounts receivable | 41 | €332 | €939 | +€607 | +183% |
| Cash at bank and in hand | 54/58 | €759 | - | -€759 | |
| Deferred charges and accrued income | 490/1 | €2,905 | €3,216 | +€311 | +10.7% |
| Total equity and liabilities | 10/49 | €7,882 | €15,225 | +€7,343 | +93.2% |
| Equity | 10/15 | -€14,431 | -€11,989 | +€2,442 | +16.9% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€26,831 | -€24,389 | +€2,442 | +9.1% |
| Amounts payable | 17/49 | €22,313 | €27,214 | +€4,901 | +22.0% |
| Amounts payable within one year | 42/48 | €22,112 | €27,171 | +€5,059 | +22.9% |
| Financial debts | 43 | - | €5,205 | +€5,205 | |
| Credit institutions | 430/8 | - | €5,205 | +€5,205 | |
| Trade debts | 44 | €16,892 | €15,231 | -€1,661 | -9.8% |
| Suppliers | 440/4 | €16,892 | €15,231 | -€1,661 | -9.8% |
| Taxes, remuneration and social security | 45 | €2,823 | €5,562 | +€2,739 | +97.0% |
| Taxes | 450/3 | €2,823 | €5,562 | +€2,739 | +97.0% |
| Other amounts payable | 47/48 | €2,397 | €1,173 | -€1,224 | -51.1% |
| Accrued charges and deferred income | 492/3 | €201 | €43 | -€158 | -78.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,583 | €1,684 | +€101 | +6.4% |
| Other operating charges | 640/8 | €1,646 | €2,172 | +€526 | +32.0% |
| Gross operating margin | 9900 | €3,162 | €7,943 | +€4,781 | +151% |
| Operating profit (loss) | 9901 | -€67 | €4,087 | +€4,154 | |
| Financial charges | 65/66B | €1,366 | €1,461 | +€95 | +7.0% |
| Recurring financial charges | 65 | €1,366 | €1,461 | +€95 | +7.0% |
| Profit (loss) for the period before taxes | 9903 | -€1,433 | €2,626 | +€4,059 | |
| Income taxes | 67/77 | €168 | €184 | +€16 | +9.3% |
| Profit (loss) for the period | 9904 | -€1,601 | €2,442 | +€4,043 | |
| Profit (loss) for the period to be appropriated | 9905 | -€1,601 | €2,442 | +€4,043 |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 May 2023 and 31 May 2024. Green is a favourable move for that line, red an unfavourable one. Prepared on 4 November 2026 via checked.be.