Brytonn: 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.
Brytonn
Largest movements
- Stocks and contracts -€34,754
down €34,754 (-25.1%), from €138,710 to €103,956
- Cash -€4,753
down €4,753 (-49.7%), from €9,564 to €4,810
mainly Net result for the year (-€33,149) and Trade debts (-€9,243)
- Financial fixed assets +€2,680
up €2,680 (+142%), from €1,886 to €4,566
- Profit (loss) carried forward -€33,149
down €33,149, from €1,825 to -€31,324
- Trade debts -€9,243
down €9,243 (-6.4%), from €143,454 to €134,212
- Current portion of long-term debt +€2,680
new in 2025: €2,680
- Tax, wage and social debts +€2,576
up €2,576 (+216%), from €1,193 to €3,769
of which Taxes: +€1,576
- Gross operating margin -€49,857
down €49,857, from €18,683 to -€31,173
- Staff costs -€13,228
no longer reported in 2025 (was €13,228)
- Taxes -€831
down €831 (-71.6%), from €1,161 to €330
- Other operating charges -€389
down €389 (-30.0%), from €1,299 to €910
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 | €156,539 | €119,398 | -€37,141 | -23.7% |
| Fixed assets | 21/28 | €1,886 | €4,566 | +€2,680 | +142% |
| Financial fixed assets | 28 | €1,886 | €4,566 | +€2,680 | +142% |
| Current assets | 29/58 | €154,653 | €114,832 | -€39,821 | -25.7% |
| Stocks and contracts in progress | 3 | €138,710 | €103,956 | -€34,754 | -25.1% |
| Stocks | 30/36 | €138,710 | €103,956 | -€34,754 | -25.1% |
| Amounts receivable within one year | 40/41 | €3,356 | €3,954 | +€598 | +17.8% |
| Trade receivables | 40 | €2,242 | €3,954 | +€1,712 | +76.3% |
| Other amounts receivable | 41 | €1,114 | - | -€1,114 | |
| Cash at bank and in hand | 54/58 | €9,564 | €4,810 | -€4,753 | -49.7% |
| Deferred charges and accrued income | 490/1 | €3,025 | €2,112 | -€912 | -30.2% |
| Total equity and liabilities | 10/49 | €156,539 | €119,398 | -€37,141 | -23.7% |
| Equity | 10/15 | €3,325 | -€29,824 | -€33,149 | |
| Contributions | 10/11 | €1,500 | €1,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €1,825 | -€31,324 | -€33,149 | |
| Amounts payable | 17/49 | €153,214 | €149,222 | -€3,992 | -2.6% |
| Amounts payable within one year | 42/48 | €153,214 | €149,222 | -€3,992 | -2.6% |
| Current portion of amounts payable after more than one year | 42 | - | €2,680 | +€2,680 | |
| Financial debts | 43 | €769 | €855 | +€86 | +11.2% |
| Credit institutions | 430/8 | €769 | €855 | +€86 | +11.2% |
| Trade debts | 44 | €143,454 | €134,212 | -€9,243 | -6.4% |
| Suppliers | 440/4 | €143,454 | €134,212 | -€9,243 | -6.4% |
| Taxes, remuneration and social security | 45 | €1,193 | €3,769 | +€2,576 | +216% |
| Taxes | 450/3 | €1,193 | €2,769 | +€1,576 | +132% |
| Remuneration and social security | 454/9 | - | €1,000 | +€1,000 | |
| Other amounts payable | 47/48 | €7,798 | €7,706 | -€91 | -1.2% |
| Remuneration, social security and pensions | 62 | €13,228 | - | -€13,228 | |
| Other operating charges | 640/8 | €1,299 | €910 | -€389 | -30.0% |
| Non-recurring operating charges | 66A | €660 | - | -€660 | |
| Gross operating margin | 9900 | €18,683 | -€31,173 | -€49,857 | |
| Operating profit (loss) | 9901 | €3,497 | -€32,083 | -€35,580 | |
| Financial income | 75/76B | €13 | €7 | -€7 | -49.4% |
| Recurring financial income | 75 | €13 | €7 | -€7 | -49.4% |
| Financial charges | 65/66B | €524 | €743 | +€219 | +41.8% |
| Recurring financial charges | 65 | €524 | €743 | +€219 | +41.8% |
| Profit (loss) for the period before taxes | 9903 | €2,986 | -€32,819 | -€35,806 | |
| Income taxes | 67/77 | €1,161 | €330 | -€831 | -71.6% |
| Profit (loss) for the period | 9904 | €1,825 | -€33,149 | -€34,975 | |
| Profit (loss) for the period to be appropriated | 9905 | €1,825 | -€33,149 | -€34,975 |
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 18 October 2026 via checked.be.