BUIZEMONT: 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.
BUIZEMONT
Largest movements
- Tangible fixed assets +€6,135
up €6,135 (+1.2%), from €520,393 to €526,528
of which Assets under construction and advance payments: +€22,902
- Other debts +€27,750
up €27,750 (+5.7%), from €490,000 to €517,750
- Profit (loss) carried forward -€22,751
down €22,751 (-12.1%), from -€187,757 to -€210,508
- Gross operating margin +€18,147
up €18,147 (+85.3%), from -€21,284 to -€3,137
- Financial income -€683
no longer reported in 2025 (was €683)
- Other operating charges -€284
down €284 (-9.8%), from €2,905 to €2,620
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 | €525,647 | €531,035 | +€5,388 | +1.0% |
| Fixed assets | 21/28 | €520,393 | €526,528 | +€6,135 | +1.2% |
| Tangible fixed assets | 22/27 | €520,393 | €526,528 | +€6,135 | +1.2% |
| Land and buildings | 22 | €81,827 | €69,743 | -€12,085 | -14.8% |
| Plant, machinery and equipment | 23 | €40,368 | €35,686 | -€4,682 | -11.6% |
| Assets under construction and advance payments | 27 | €398,197 | €421,100 | +€22,902 | +5.8% |
| Current assets | 29/58 | €5,254 | €4,507 | -€748 | -14.2% |
| Amounts receivable within one year | 40/41 | - | €2,996 | +€2,996 | |
| Trade receivables | 40 | - | €2,996 | +€2,996 | |
| Cash at bank and in hand | 54/58 | €5,254 | €1,511 | -€3,743 | -71.2% |
| Total equity and liabilities | 10/49 | €525,647 | €531,035 | +€5,388 | +1.0% |
| Equity | 10/15 | €35,485 | €12,735 | -€22,751 | -64.1% |
| Contributions | 10/11 | €223,104 | €223,104 | = | 0.0% |
| Capital | 10 | €223,104 | €223,104 | = | 0.0% |
| Issued capital | 100 | €223,104 | €223,104 | = | 0.0% |
| Reserves | 13 | €138 | €138 | = | 0.0% |
| Non-distributable reserves | 130/1 | €138 | €138 | = | 0.0% |
| Legal reserve | 130 | €138 | €138 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€187,757 | -€210,508 | -€22,751 | -12.1% |
| Amounts payable | 17/49 | €490,162 | €518,300 | +€28,139 | +5.7% |
| Amounts payable within one year | 42/48 | €490,162 | €518,300 | +€28,139 | +5.7% |
| Taxes, remuneration and social security | 45 | €162 | €550 | +€389 | +240% |
| Taxes | 450/3 | €162 | €550 | +€389 | +240% |
| Other amounts payable | 47/48 | €490,000 | €517,750 | +€27,750 | +5.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €16,767 | €16,767 | = | 0.0% |
| Other operating charges | 640/8 | €2,905 | €2,620 | -€284 | -9.8% |
| Gross operating margin | 9900 | -€21,284 | -€3,137 | +€18,147 | +85.3% |
| Operating profit (loss) | 9901 | -€40,956 | -€22,524 | +€18,431 | +45.0% |
| Financial income | 75/76B | €683 | - | -€683 | |
| Recurring financial income | 75 | €683 | - | -€683 | |
| Financial charges | 65/66B | €49 | €226 | +€178 | +364% |
| Recurring financial charges | 65 | €49 | €226 | +€178 | +364% |
| Profit (loss) for the period before taxes | 9903 | -€40,321 | -€22,751 | +€17,571 | +43.6% |
| Profit (loss) for the period | 9904 | -€40,321 | -€22,751 | +€17,571 | +43.6% |
| Profit (loss) for the period to be appropriated | 9905 | -€40,321 | -€22,751 | +€17,571 | +43.6% |
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 29 October 2026 via checked.be.