BRUYNDONX: 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.
BRUYNDONX
Largest movements
- Tangible fixed assets -€5,197
down €5,197 (-43.7%), from €11,898 to €6,701
of which Furniture and vehicles: -€3,100
- Receivables within one year +€5,177
up €5,177 (+310%), from €1,672 to €6,849
of which Trade receivables: +€4,035
- Cash -€2,192
down €2,192 (-2.4%), from €90,872 to €88,680
mainly Net result for the year (-€7,504) and Receivables within one year (-€5,177)
- Profit (loss) carried forward -€7,504
down €7,504, from €4,083 to -€3,421
- Trade debts +€5,292
up €5,292 (+306%), from €1,729 to €7,021
- Gross operating margin -€32,704
down €32,704 (-92.1%), from €35,514 to €2,810
- Taxes +€6,701
new in 2025: €6,701
- Financial charges -€3,326
down €3,326 (-78.5%), from €4,238 to €912
- Depreciation -€991
down €991 (-16.0%), from €6,188 to €5,197
- Financial income +€604
up €604 (+31.9%), from €1,892 to €2,496
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 | €104,442 | €102,230 | -€2,212 | -2.1% |
| Fixed assets | 21/28 | €11,898 | €6,701 | -€5,197 | -43.7% |
| Tangible fixed assets | 22/27 | €11,898 | €6,701 | -€5,197 | -43.7% |
| Plant, machinery and equipment | 23 | €2,598 | €501 | -€2,097 | -80.7% |
| Furniture and vehicles | 24 | €9,300 | €6,200 | -€3,100 | -33.3% |
| Current assets | 29/58 | €92,544 | €95,529 | +€2,985 | +3.2% |
| Amounts receivable within one year | 40/41 | €1,672 | €6,849 | +€5,177 | +310% |
| Trade receivables | 40 | - | €4,035 | +€4,035 | |
| Other amounts receivable | 41 | €1,672 | €2,814 | +€1,142 | +68.3% |
| Cash at bank and in hand | 54/58 | €90,872 | €88,680 | -€2,192 | -2.4% |
| Total equity and liabilities | 10/49 | €104,442 | €102,230 | -€2,212 | -2.1% |
| Equity | 10/15 | €32,590 | €25,086 | -€7,504 | -23.0% |
| Contributions | 10/11 | €6,197 | €6,197 | = | 0.0% |
| Capital | 10 | €6,197 | €6,197 | = | 0.0% |
| Issued capital | 100 | €18,592 | €18,592 | = | 0.0% |
| Uncalled capital | 101 | €12,395 | €12,395 | = | 0.0% |
| Reserves | 13 | €22,310 | €22,310 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,859 | €1,859 | = | 0.0% |
| Legal reserve | 130 | €1,859 | €1,859 | = | 0.0% |
| Distributable reserves | 133 | €20,451 | €20,451 | = | 0.0% |
| Profit (loss) carried forward | 14 | €4,083 | -€3,421 | -€7,504 | |
| Amounts payable | 17/49 | €71,852 | €77,144 | +€5,292 | +7.4% |
| Amounts payable within one year | 42/48 | €71,852 | €77,144 | +€5,292 | +7.4% |
| Trade debts | 44 | €1,729 | €7,021 | +€5,292 | +306% |
| Suppliers | 440/4 | €1,729 | €7,021 | +€5,292 | +306% |
| Taxes, remuneration and social security | 45 | €9,000 | €9,000 | = | 0.0% |
| Remuneration and social security | 454/9 | €9,000 | €9,000 | = | 0.0% |
| Other amounts payable | 47/48 | €61,123 | €61,123 | = | 0.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €6,188 | €5,197 | -€991 | -16.0% |
| Gross operating margin | 9900 | €35,514 | €2,810 | -€32,704 | -92.1% |
| Operating profit (loss) | 9901 | €29,326 | -€2,387 | -€31,713 | |
| Financial income | 75/76B | €1,892 | €2,496 | +€604 | +31.9% |
| Recurring financial income | 75 | €1,892 | €2,496 | +€604 | +31.9% |
| Financial charges | 65/66B | €4,238 | €912 | -€3,326 | -78.5% |
| Recurring financial charges | 65 | €4,238 | €912 | -€3,326 | -78.5% |
| Profit (loss) for the period before taxes | 9903 | €26,980 | -€803 | -€27,783 | |
| Income taxes | 67/77 | - | €6,701 | +€6,701 | |
| Profit (loss) for the period | 9904 | €26,980 | -€7,504 | -€34,484 | |
| Profit (loss) for the period to be appropriated | 9905 | €26,980 | -€7,504 | -€34,484 |
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 16 October 2026 via checked.be.