BUSWELL: what changed
Two fiscal 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.
BUSWELL
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Debts after one year -€571,429
down €571,429 (-16.7%), from €3.4m to €2.9m
- Profit (loss) carried forward +€544,033
up €544,033 (+1.8%), from €29.8m to €30.3m
- Financial income +€344,871
up €344,871 (+28.1%), from €1.2m to €1.6m
- Financial charges +€38,484
up €38,484 (+29.9%), from €128,546 to €167,029
- Gross operating margin +€21,418
up €21,418 (+53.4%), from -€40,139 to -€18,721
- Other operating charges -€2,171
down €2,171 (-68.8%), from €3,157 to €987
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.
Cash bridge derived
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 | €41,325,436 | €41,327,625 | +€2,189 | 0.0% |
| Fixed assets | 21/28 | €41,258,777 | €41,258,777 | = | 0.0% |
| Financial fixed assets | 28 | €41,258,777 | €41,258,777 | = | 0.0% |
| Current assets | 29/58 | €66,659 | €68,848 | +€2,189 | +3.3% |
| Amounts receivable within one year | 40/41 | €148 | €13,588 | +€13,440 | +9058.4% |
| Trade receivables | 40 | - | €11,288 | +€11,288 | |
| Other amounts receivable | 41 | €148 | €2,301 | +€2,152 | +1450.7% |
| Current investments | 50/53 | €29,749 | €30,013 | +€264 | +0.9% |
| Cash at bank and in hand | 54/58 | €36,270 | €24,741 | -€11,529 | -31.8% |
| Deferred charges and accrued income | 490/1 | €492 | €507 | +€15 | +3.0% |
| Total equity and liabilities | 10/49 | €41,325,436 | €41,327,625 | +€2,189 | 0.0% |
| Equity | 10/15 | €36,399,151 | €36,943,183 | +€544,033 | +1.5% |
| Contributions | 10/11 | €6,005,000 | €6,005,000 | = | 0.0% |
| Capital | 10 | €6,005,000 | €6,005,000 | = | 0.0% |
| Issued capital | 100 | €6,005,000 | €6,005,000 | = | 0.0% |
| Reserves | 13 | €600,500 | €600,500 | = | 0.0% |
| Non-distributable reserves | 130/1 | €600,500 | €600,500 | = | 0.0% |
| Legal reserve | 130 | €600,500 | €600,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €29,793,651 | €30,337,683 | +€544,033 | +1.8% |
| Amounts payable | 17/49 | €4,926,286 | €4,384,442 | -€541,844 | -11.0% |
| Amounts payable after more than one year | 17 | €3,428,571 | €2,857,142 | -€571,429 | -16.7% |
| Financial debts | 170/4 | €3,428,571 | €2,857,142 | -€571,429 | -16.7% |
| Amounts payable within one year | 42/48 | €1,376,400 | €1,423,316 | +€46,916 | +3.4% |
| Current portion of amounts payable after more than one year | 42 | €571,429 | €571,429 | = | 0.0% |
| Trade debts | 44 | €8,957 | €11,087 | +€2,130 | +23.8% |
| Suppliers | 440/4 | €8,957 | €11,087 | +€2,130 | +23.8% |
| Other amounts payable | 47/48 | €796,014 | €840,800 | +€44,786 | +5.6% |
| Accrued charges and deferred income | 492/3 | €121,315 | €103,984 | -€17,331 | -14.3% |
| Other operating charges | 640/8 | €3,157 | €987 | -€2,171 | -68.8% |
| Gross operating margin | 9900 | -€40,139 | -€18,721 | +€21,418 | +53.4% |
| Operating profit (loss) | 9901 | -€43,296 | -€19,708 | +€23,589 | +54.5% |
| Financial income | 75/76B | €1,226,699 | €1,571,570 | +€344,871 | +28.1% |
| Recurring financial income | 75 | €1,226,699 | €1,571,570 | +€344,871 | +28.1% |
| Financial charges | 65/66B | €128,546 | €167,029 | +€38,484 | +29.9% |
| Recurring financial charges | 65 | €128,546 | €167,029 | +€38,484 | +29.9% |
| Profit (loss) for the period before taxes | 9903 | €1,054,857 | €1,384,833 | +€329,976 | +31.3% |
| Profit (loss) for the period | 9904 | €1,054,857 | €1,384,833 | +€329,976 | +31.3% |
| Profit (loss) for the period to be appropriated | 9905 | €1,054,857 | €1,384,833 | +€329,976 | +31.3% |
Source: filed annual accounts (NBB), fiscal years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 7 October 2026 via checked.be.