BURO MARKET: what changed
BURO MARKET
Largest movements
- Receivables within one year -€743,600
down €743,600 (-79.6%), from €933,650 to €190,051
of which Trade receivables: -€674,928
- Stocks and contracts -€45,965
down €45,965 (-39.3%), from €116,984 to €71,019
- Cash -€42,880
down €42,880 (-38.3%), from €112,066 to €69,186
mainly Provisions (-€952,605) and Net result for the year (-€739,173)
- Other debts +€1.1m
up €1.1m (+159%), from €681,557 to €1.8m
- Provisions -€952,605
down €952,605 (-94.8%), from €1.0m to €52,565
- Profit (loss) carried forward -€739,173
down €739,173 (-9.8%), from -€7.6m to -€8.3m
- Trade debts -€142,506
down €142,506 (-35.2%), from €404,772 to €262,266
- Tax, wage and social debts -€84,405
down €84,405 (-81.7%), from €103,364 to €18,958
of which Remuneration and social security: -€71,561
- Provisions -€1.9m
down €1.9m, from €966,920 to -€952,605
- Turnover -€982,427
down €982,427 (-59.8%), from €1.6m to €659,268
- Purchases and services -€538,817
down €538,817 (-29.6%), from €1.8m to €1.3m
- Write-downs -€421,400
down €421,400, from €205,658 to -€215,742
- Other operating charges +€306,165
up €306,165 (+680%), from €44,997 to €351,162
Change in the result, 2025 to 2026
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 2025 and 2026 balance sheets and the 2026 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 | 2025 | 2026 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,336,437 | €499,704 | -€836,732 | -62.6% |
| Fixed assets | 21/28 | €156,347 | €145,925 | -€10,423 | -6.7% |
| Tangible fixed assets | 22/27 | €64,547 | €53,125 | -€11,423 | -17.7% |
| Plant, machinery and equipment | 23 | €34,016 | €17,361 | -€16,656 | -49.0% |
| Furniture and vehicles | 24 | €6,644 | €16,141 | +€9,497 | +143% |
| Other tangible fixed assets | 26 | €23,887 | €19,623 | -€4,264 | -17.9% |
| Financial fixed assets | 28 | €91,800 | €92,800 | +€1,000 | +1.1% |
| Current assets | 29/58 | €1,180,090 | €353,780 | -€826,310 | -70.0% |
| Stocks and contracts in progress | 3 | €116,984 | €71,019 | -€45,965 | -39.3% |
| Stocks | 30/36 | €116,984 | €71,019 | -€45,965 | -39.3% |
| Amounts receivable within one year | 40/41 | €933,650 | €190,051 | -€743,600 | -79.6% |
| Trade receivables | 40 | €823,683 | €148,755 | -€674,928 | -81.9% |
| Other amounts receivable | 41 | €109,967 | €41,296 | -€68,671 | -62.4% |
| Cash at bank and in hand | 54/58 | €112,066 | €69,186 | -€42,880 | -38.3% |
| Deferred charges and accrued income | 490/1 | €17,389 | €23,524 | +€6,135 | +35.3% |
| Total equity and liabilities | 10/49 | €1,336,437 | €499,704 | -€836,732 | -62.6% |
| Equity | 10/15 | -€896,773 | -€1,635,945 | -€739,173 | -82.4% |
| Contributions | 10/11 | €6,683,000 | €6,683,000 | = | 0.0% |
| Capital | 10 | €6,683,000 | €6,683,000 | = | 0.0% |
| Issued capital | 100 | €6,683,000 | €6,683,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€7,579,773 | -€8,318,945 | -€739,173 | -9.8% |
| Provisions and deferred taxes | 16 | €1,005,170 | €52,565 | -€952,605 | -94.8% |
| Provisions for liabilities and charges | 160/5 | €1,005,170 | €52,565 | -€952,605 | -94.8% |
| Other liabilities and charges | 164/5 | €1,005,170 | €52,565 | -€952,605 | -94.8% |
| Amounts payable | 17/49 | €1,228,040 | €2,083,085 | +€855,045 | +69.6% |
| Amounts payable within one year | 42/48 | €1,192,056 | €2,060,330 | +€868,273 | +72.8% |
| Trade debts | 44 | €404,772 | €262,266 | -€142,506 | -35.2% |
| Suppliers | 440/4 | €404,772 | €262,266 | -€142,506 | -35.2% |
| Advances received on contracts in progress | 46 | €2,363 | €10,711 | +€8,348 | +353% |
| Taxes, remuneration and social security | 45 | €103,364 | €18,958 | -€84,405 | -81.7% |
| Taxes | 450/3 | €21,507 | €8,663 | -€12,845 | -59.7% |
| Remuneration and social security | 454/9 | €81,856 | €10,296 | -€71,561 | -87.4% |
| Other amounts payable | 47/48 | €681,557 | €1,768,394 | +€1.1m | +159% |
| Accrued charges and deferred income | 492/3 | €35,983 | €22,755 | -€13,228 | -36.8% |
| Turnover | 70 | €1,641,695 | €659,268 | -€982,427 | -59.8% |
| Non-recurring operating income | 76A | - | €138,995 | +€138,995 | |
| Goods, raw materials, services and sundry goods | 60/61 | €1,822,695 | €1,283,879 | -€538,817 | -29.6% |
| Remuneration, social security and pensions | 62 | €960,197 | €907,728 | -€52,469 | -5.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €45,261 | €13,657 | -€31,604 | -69.8% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | €205,658 | -€215,742 | -€421,400 | |
| Provisions for liabilities and charges: additions (uses and reversals) | 635/8 | €966,920 | -€952,605 | -€1.9m | |
| Other operating charges | 640/8 | €44,997 | €351,162 | +€306,165 | +680% |
| Non-recurring operating charges | 66A | €116,008 | €755 | -€115,253 | -99.3% |
| Gross operating margin | 9900 | -€125,111 | -€367,780 | -€242,669 | -194% |
| Operating profit (loss) | 9901 | -€2,464,153 | -€472,735 | +€2.0m | +80.8% |
| Financial income | 75/76B | €29,459 | €0 | -€29,459 | -100.0% |
| Recurring financial income | 75 | €29,459 | €0 | -€29,459 | -100.0% |
| Financial charges | 65/66B | €137,720 | €264,120 | +€126,400 | +91.8% |
| Recurring financial charges | 65 | €24,692 | €43,585 | +€18,893 | +76.5% |
| Non-recurring financial charges | 66B | €113,028 | €220,535 | +€107,507 | +95.1% |
| Profit (loss) for the period before taxes | 9903 | -€2,572,414 | -€736,855 | +€1.8m | +71.4% |
| Income taxes | 67/77 | -€1,040 | €2,317 | +€3,357 | |
| Profit (loss) for the period | 9904 | -€2,571,374 | -€739,173 | +€1.8m | +71.3% |
| Profit (loss) for the period to be appropriated | 9905 | -€2,571,374 | -€739,173 | +€1.8m | +71.3% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 March 2025 and 31 March 2026. Green is a favourable move for that line, red an unfavourable one. Prepared on 4 November 2026 via checked.be.