BS-Brandbeveiliging: what changed
BS-Brandbeveiliging
Largest movements
- Cash +€81,673
up €81,673 (+121%), from €67,537 to €149,210
mainly Net result for the year (+€71,661) and Depreciation (+€7,289)
- Tangible fixed assets -€6,064
down €6,064 (-17.2%), from €35,157 to €29,093
- Reserves +€71,661
up €71,661 (+84.1%), from €85,180 to €156,841
- Tax, wage and social debts +€3,369
up €3,369 (+11.2%), from €30,001 to €33,369
of which Remuneration and social security: +€3,000
- Gross operating margin -€10,499
down €10,499 (-9.6%), from €108,813 to €98,313
- Depreciation +€6,382
up €6,382 (+704%), from €907 to €7,289
- Taxes -€3,511
down €3,511 (-15.8%), from €22,280 to €18,770
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 | €121,105 | €195,548 | +€74,443 | +61.5% |
| Fixed assets | 21/28 | €35,157 | €29,093 | -€6,064 | -17.2% |
| Tangible fixed assets | 22/27 | €35,157 | €29,093 | -€6,064 | -17.2% |
| Furniture and vehicles | 24 | €35,157 | €29,093 | -€6,064 | -17.2% |
| Current assets | 29/58 | €85,949 | €166,456 | +€80,507 | +93.7% |
| Amounts receivable within one year | 40/41 | €17,142 | €17,142 | = | 0.0% |
| Trade receivables | 40 | €17,142 | €17,142 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €67,537 | €149,210 | +€81,673 | +121% |
| Deferred charges and accrued income | 490/1 | €1,270 | €104 | -€1,166 | -91.8% |
| Total equity and liabilities | 10/49 | €121,105 | €195,548 | +€74,443 | +61.5% |
| Equity | 10/15 | €90,180 | €161,841 | +€71,661 | +79.5% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €85,180 | €156,841 | +€71,661 | +84.1% |
| Distributable reserves | 133 | €85,180 | €156,841 | +€71,661 | +84.1% |
| Amounts payable | 17/49 | €30,926 | €33,707 | +€2,781 | +9.0% |
| Amounts payable within one year | 42/48 | €30,908 | €33,707 | +€2,799 | +9.1% |
| Trade debts | 44 | €907 | €338 | -€570 | -62.8% |
| Suppliers | 440/4 | €907 | €338 | -€570 | -62.8% |
| Taxes, remuneration and social security | 45 | €30,001 | €33,369 | +€3,369 | +11.2% |
| Taxes | 450/3 | €30,001 | €30,369 | +€369 | +1.2% |
| Remuneration and social security | 454/9 | - | €3,000 | +€3,000 | |
| Accrued charges and deferred income | 492/3 | €18 | €0 | -€18 | -100% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €907 | €7,289 | +€6,382 | +704% |
| Other operating charges | 640/8 | €387 | €462 | +€74 | +19.2% |
| Gross operating margin | 9900 | €108,813 | €98,313 | -€10,499 | -9.6% |
| Operating profit (loss) | 9901 | €107,519 | €90,563 | -€16,956 | -15.8% |
| Financial charges | 65/66B | €59 | €132 | +€73 | +126% |
| Recurring financial charges | 65 | €59 | €132 | +€73 | +126% |
| Profit (loss) for the period before taxes | 9903 | €107,460 | €90,431 | -€17,029 | -15.8% |
| Income taxes | 67/77 | €22,280 | €18,770 | -€3,511 | -15.8% |
| Profit (loss) for the period | 9904 | €85,180 | €71,661 | -€13,519 | -15.9% |
| Profit (loss) for the period to be appropriated | 9905 | €85,180 | €71,661 | -€13,519 | -15.9% |
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 7 November 2026 via checked.be.