BUX-IT: 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.
BUX-IT
Largest movements
- Tangible fixed assets +€9,512
up €9,512 (+317.5%), from €2,996 to €12,508
of which Plant, machinery and equipment: +€7,512
- Intangible fixed assets +€4,313
new in 2025: €4,313
- Stocks and contracts -€840
down €840 (-12.3%), from €6,805 to €5,965
of which Contracts in progress: -€975
- Receivables within one year -€612
down €612 (-5.9%), from €10,386 to €9,775
of which Trade receivables: -€612
- Profit (loss) carried forward -€25,163
down €25,163 (-56.4%), from -€44,629 to -€69,791
- Other debts +€23,075
up €23,075 (+64.8%), from €35,630 to €58,705
- Trade debts +€6,961
up €6,961 (+72.8%), from €9,557 to €16,517
- Short-term financial debts +€3,753
up €3,753 (+30366.7%), from €12 to €3,766
- Tax, wage and social debts +€3,498
up €3,498 (+93.3%), from €3,747 to €7,245
of which Remuneration and social security: +€3,464
- Gross operating margin +€12,784
up €12,784 (+38.4%), from -€33,327 to -€20,543
- Taxes -€2,021
down €2,021 (-72.0%), from €2,807 to €785
- Other operating charges -€1,654
down €1,654 (-59.4%), from €2,784 to €1,130
- Depreciation +€1,014
up €1,014 (+56.7%), from €1,788 to €2,802
- Financial income +€357
new in 2025: €357
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 | €22,318 | €34,442 | +€12,124 | +54.3% |
| Formation expenses | 20 | €331 | €81 | -€250 | -75.6% |
| Fixed assets | 21/28 | €4,796 | €18,621 | +€13,826 | +288.3% |
| Intangible fixed assets | 21 | - | €4,313 | +€4,313 | |
| Tangible fixed assets | 22/27 | €2,996 | €12,508 | +€9,512 | +317.5% |
| Plant, machinery and equipment | 23 | €476 | €7,988 | +€7,512 | +1577.5% |
| Furniture and vehicles | 24 | €2,519 | €4,520 | +€2,000 | +79.4% |
| Financial fixed assets | 28 | €1,800 | €1,800 | = | 0.0% |
| Current assets | 29/58 | €17,191 | €15,740 | -€1,452 | -8.4% |
| Stocks and contracts in progress | 3 | €6,805 | €5,965 | -€840 | -12.3% |
| Stocks | 30/36 | €2,080 | €2,215 | +€135 | +6.5% |
| Contracts in progress | 37 | €4,725 | €3,750 | -€975 | -20.6% |
| Amounts receivable within one year | 40/41 | €10,386 | €9,775 | -€612 | -5.9% |
| Trade receivables | 40 | €10,386 | €9,775 | -€612 | -5.9% |
| Other amounts receivable | 41 | €0 | €0 | = | |
| Cash at bank and in hand | 54/58 | €0 | €0 | = | |
| Total equity and liabilities | 10/49 | €22,318 | €34,442 | +€12,124 | +54.3% |
| Equity | 10/15 | -€26,629 | -€51,791 | -€25,163 | -94.5% |
| Contributions | 10/11 | €18,000 | €18,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€44,629 | -€69,791 | -€25,163 | -56.4% |
| Amounts payable | 17/49 | €48,946 | €86,233 | +€37,287 | +76.2% |
| Amounts payable within one year | 42/48 | €48,946 | €86,233 | +€37,287 | +76.2% |
| Financial debts | 43 | €12 | €3,766 | +€3,753 | +30366.7% |
| Credit institutions | 430/8 | €12 | €3,766 | +€3,753 | +30366.7% |
| Trade debts | 44 | €9,557 | €16,517 | +€6,961 | +72.8% |
| Suppliers | 440/4 | €9,557 | €16,517 | +€6,961 | +72.8% |
| Taxes, remuneration and social security | 45 | €3,747 | €7,245 | +€3,498 | +93.3% |
| Taxes | 450/3 | €3,747 | €3,781 | +€34 | +0.9% |
| Remuneration and social security | 454/9 | - | €3,464 | +€3,464 | |
| Other amounts payable | 47/48 | €35,630 | €58,705 | +€23,075 | +64.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,788 | €2,802 | +€1,014 | +56.7% |
| Other operating charges | 640/8 | €2,784 | €1,130 | -€1,654 | -59.4% |
| Gross operating margin | 9900 | -€33,327 | -€20,543 | +€12,784 | +38.4% |
| Operating profit (loss) | 9901 | -€37,899 | -€24,474 | +€13,424 | +35.4% |
| Financial income | 75/76B | - | €357 | +€357 | |
| Recurring financial income | 75 | - | €357 | +€357 | |
| Financial charges | 65/66B | €500 | €260 | -€241 | -48.1% |
| Recurring financial charges | 65 | €500 | €260 | -€241 | -48.1% |
| Profit (loss) for the period before taxes | 9903 | -€38,399 | -€24,378 | +€14,022 | +36.5% |
| Income taxes | 67/77 | €2,807 | €785 | -€2,021 | -72.0% |
| Profit (loss) for the period | 9904 | -€41,206 | -€25,163 | +€16,043 | +38.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€41,206 | -€25,163 | +€16,043 | +38.9% |
Source: filed annual accounts (NBB), fiscal years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 5 October 2026 via checked.be.