BRUXY: 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.
BRUXY
Largest movements
- Receivables within one year +€17,565
up €17,565 (+23.2%), from €75,690 to €93,255
of which Other amounts receivable: +€9,288
- Trade debts +€41,088
up €41,088 (+122.2%), from €33,631 to €74,719
- Profit (loss) carried forward -€17,741
down €17,741, from €9,036 to -€8,705
- Tax, wage and social debts -€4,480
down €4,480 (-97.1%), from €4,612 to €132
of which Remuneration and social security: -€2,886
- Short-term financial debts -€1,433
down €1,433 (-7.7%), from €18,688 to €17,255
- Gross operating margin -€22,513
down €22,513 (-48.0%), from €46,859 to €24,345
- Staff costs +€2,134
up €2,134 (+6.3%), from €33,801 to €35,935
- Depreciation -€1,680
down €1,680 (-59.6%), from €2,819 to €1,139
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 | €84,027 | €101,461 | +€17,434 | +20.7% |
| Fixed assets | 21/28 | €7,324 | €6,828 | -€496 | -6.8% |
| Tangible fixed assets | 22/27 | €7,324 | €6,828 | -€496 | -6.8% |
| Plant, machinery and equipment | 23 | €453 | €453 | = | 0.0% |
| Furniture and vehicles | 24 | €6,871 | €6,375 | -€496 | -7.2% |
| Current assets | 29/58 | €76,702 | €94,632 | +€17,930 | +23.4% |
| Amounts receivable within one year | 40/41 | €75,690 | €93,255 | +€17,565 | +23.2% |
| Trade receivables | 40 | €36,190 | €44,467 | +€8,277 | +22.9% |
| Other amounts receivable | 41 | €39,501 | €48,788 | +€9,288 | +23.5% |
| Cash at bank and in hand | 54/58 | €1,012 | €1,377 | +€365 | +36.1% |
| Total equity and liabilities | 10/49 | €84,027 | €101,461 | +€17,434 | +20.7% |
| Equity | 10/15 | €27,096 | €9,355 | -€17,741 | -65.5% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Capital | 10 | €6,200 | €6,200 | = | 0.0% |
| Issued capital | 100 | €18,600 | €18,600 | = | 0.0% |
| Uncalled capital | 101 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €11,860 | €11,860 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Legal reserve | 130 | €1,860 | €1,860 | = | 0.0% |
| Tax-exempt reserves | 132 | €10,000 | €10,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €9,036 | -€8,705 | -€17,741 | |
| Amounts payable | 17/49 | €56,931 | €92,106 | +€35,175 | +61.8% |
| Amounts payable within one year | 42/48 | €56,931 | €92,106 | +€35,175 | +61.8% |
| Financial debts | 43 | €18,688 | €17,255 | -€1,433 | -7.7% |
| Credit institutions | 430/8 | €18,688 | €17,255 | -€1,433 | -7.7% |
| Trade debts | 44 | €33,631 | €74,719 | +€41,088 | +122.2% |
| Suppliers | 440/4 | €33,631 | €74,719 | +€41,088 | +122.2% |
| Taxes, remuneration and social security | 45 | €4,612 | €132 | -€4,480 | -97.1% |
| Taxes | 450/3 | €1,726 | €132 | -€1,595 | -92.4% |
| Remuneration and social security | 454/9 | €2,886 | - | -€2,886 | |
| Remuneration, social security and pensions | 62 | €33,801 | €35,935 | +€2,134 | +6.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,819 | €1,139 | -€1,680 | -59.6% |
| Other operating charges | 640/8 | €1,018 | €1,265 | +€247 | +24.2% |
| Gross operating margin | 9900 | €46,859 | €24,345 | -€22,513 | -48.0% |
| Operating profit (loss) | 9901 | €9,220 | -€13,994 | -€23,214 | |
| Financial income | 75/76B | €8 | €4 | -€4 | -48.1% |
| Recurring financial income | 75 | €8 | €4 | -€4 | -48.1% |
| Financial charges | 65/66B | €3,677 | €3,616 | -€61 | -1.7% |
| Recurring financial charges | 65 | €3,677 | €3,616 | -€61 | -1.7% |
| Profit (loss) for the period before taxes | 9903 | €5,551 | -€17,606 | -€23,157 | |
| Income taxes | 67/77 | €135 | €135 | = | 0.0% |
| Profit (loss) for the period | 9904 | €5,416 | -€17,741 | -€23,157 | |
| Profit (loss) for the period to be appropriated | 9905 | €5,416 | -€17,741 | -€23,157 |
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 10 October 2026 via checked.be.