BUJAK CONSTRUCT: 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.
BUJAK CONSTRUCT
Largest movements
- Cash -€11,248
down €11,248 (-99.5%), from €11,303 to €55
mainly Investment in fixed assets (net) (-€11,680) and Trade debts (-€10,075)
- Tangible fixed assets +€7,970
up €7,970 (+153%), from €5,209 to €13,179
- Current investments +€5,595
new in 2025: €5,595
- Profit (loss) carried forward +€15,181
up €15,181 (+24.0%), from €63,272 to €78,453
- Trade debts -€10,075
down €10,075 (-50.5%), from €19,967 to €9,892
- Tax, wage and social debts -€2,067
down €2,067 (-12.0%), from €17,191 to €15,124
of which Remuneration and social security: -€5,752
- Other operating charges -€2,607
down €2,607 (-65.2%), from €3,997 to €1,390
- Gross operating margin +€1,990
up €1,990 (+4.8%), from €41,049 to €43,039
- Financial charges +€1,981
up €1,981 (+11.9%), from €16,685 to €18,666
- Depreciation +€607
up €607 (+19.6%), from €3,103 to €3,710
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 | €100,650 | €103,689 | +€3,039 | +3.0% |
| Fixed assets | 21/28 | €5,209 | €13,179 | +€7,970 | +153% |
| Tangible fixed assets | 22/27 | €5,209 | €13,179 | +€7,970 | +153% |
| Furniture and vehicles | 24 | €5,209 | €13,179 | +€7,970 | +153% |
| Current assets | 29/58 | €95,441 | €90,510 | -€4,931 | -5.2% |
| Amounts receivable within one year | 40/41 | €84,138 | €84,860 | +€722 | +0.9% |
| Trade receivables | 40 | €4,299 | €14,390 | +€10,091 | +235% |
| Other amounts receivable | 41 | €79,839 | €70,470 | -€9,369 | -11.7% |
| Current investments | 50/53 | - | €5,595 | +€5,595 | |
| Cash at bank and in hand | 54/58 | €11,303 | €55 | -€11,248 | -99.5% |
| Total equity and liabilities | 10/49 | €100,650 | €103,689 | +€3,039 | +3.0% |
| Equity | 10/15 | €63,492 | €78,673 | +€15,181 | +23.9% |
| Contributions | 10/11 | €200 | €200 | = | 0.0% |
| Contributions outside capital | 11 | - | €200 | +€200 | |
| Other | 1109/19 | - | €200 | +€200 | |
| Reserves | 13 | €20 | €20 | = | 0.0% |
| Non-distributable reserves | 130/1 | €20 | €20 | = | 0.0% |
| Reserves not available under the articles | 1311 | €20 | €20 | = | 0.0% |
| Profit (loss) carried forward | 14 | €63,272 | €78,453 | +€15,181 | +24.0% |
| Amounts payable | 17/49 | €37,158 | €25,016 | -€12,142 | -32.7% |
| Amounts payable within one year | 42/48 | €37,158 | €25,016 | -€12,142 | -32.7% |
| Trade debts | 44 | €19,967 | €9,892 | -€10,075 | -50.5% |
| Suppliers | 440/4 | €19,967 | €9,892 | -€10,075 | -50.5% |
| Taxes, remuneration and social security | 45 | €17,191 | €15,124 | -€2,067 | -12.0% |
| Taxes | 450/3 | €11,439 | €15,124 | +€3,685 | +32.2% |
| Remuneration and social security | 454/9 | €5,752 | - | -€5,752 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,103 | €3,710 | +€607 | +19.6% |
| Other operating charges | 640/8 | €3,997 | €1,390 | -€2,607 | -65.2% |
| Gross operating margin | 9900 | €41,049 | €43,039 | +€1,990 | +4.8% |
| Operating profit (loss) | 9901 | €33,949 | €37,939 | +€3,990 | +11.8% |
| Financial income | 75/76B | €3,781 | €3,442 | -€339 | -9.0% |
| Recurring financial income | 75 | €3,781 | €3,442 | -€339 | -9.0% |
| Financial charges | 65/66B | €16,685 | €18,666 | +€1,981 | +11.9% |
| Recurring financial charges | 65 | €16,685 | €18,666 | +€1,981 | +11.9% |
| Profit (loss) for the period before taxes | 9903 | €21,046 | €22,715 | +€1,669 | +7.9% |
| Income taxes | 67/77 | €7,590 | €7,534 | -€56 | -0.7% |
| Profit (loss) for the period | 9904 | €13,456 | €15,181 | +€1,726 | +12.8% |
| Profit (loss) for the period to be appropriated | 9905 | €13,456 | €15,181 | +€1,726 | +12.8% |
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 19 October 2026 via checked.be.