BUZE ALAIN: 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.
BUZE ALAIN
Largest movements
- Receivables within one year +€53,292
up €53,292 (+349%), from €15,264 to €68,556
of which Other amounts receivable: +€47,545
- Cash +€2,346
up €2,346 (+11.5%), from €20,313 to €22,659
mainly Net result for the year (+€47,604) and Tax, wage and social debts (+€8,060)
- Profit (loss) carried forward +€47,604
up €47,604 (+212%), from €22,496 to €70,100
- Tax, wage and social debts +€8,060
up €8,060 (+66.9%), from €12,055 to €20,115
- Gross operating margin +€32,876
up €32,876 (+115%), from €28,507 to €61,383
- Taxes +€7,612
up €7,612 (+135%), from €5,624 to €13,236
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 | €35,577 | €91,215 | +€55,638 | +156% |
| Current assets | 29/58 | €35,577 | €91,215 | +€55,638 | +156% |
| Amounts receivable within one year | 40/41 | €15,264 | €68,556 | +€53,292 | +349% |
| Trade receivables | 40 | - | €5,748 | +€5,748 | |
| Other amounts receivable | 41 | €15,264 | €62,808 | +€47,545 | +311% |
| Cash at bank and in hand | 54/58 | €20,313 | €22,659 | +€2,346 | +11.5% |
| Total equity and liabilities | 10/49 | €35,577 | €91,215 | +€55,638 | +156% |
| Equity | 10/15 | €23,496 | €71,100 | +€47,604 | +203% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €22,496 | €70,100 | +€47,604 | +212% |
| Amounts payable | 17/49 | €12,081 | €20,115 | +€8,034 | +66.5% |
| Amounts payable within one year | 42/48 | €12,081 | €20,115 | +€8,034 | +66.5% |
| Trade debts | 44 | €25 | - | -€25 | |
| Suppliers | 440/4 | €25 | - | -€25 | |
| Taxes, remuneration and social security | 45 | €12,055 | €20,115 | +€8,060 | +66.9% |
| Taxes | 450/3 | €12,055 | €20,115 | +€8,060 | +66.9% |
| Other operating charges | 640/8 | €387 | €492 | +€105 | +27.0% |
| Gross operating margin | 9900 | €28,507 | €61,383 | +€32,876 | +115% |
| Operating profit (loss) | 9901 | €28,120 | €60,891 | +€32,771 | +117% |
| Financial charges | 65/66B | - | €51 | +€51 | |
| Recurring financial charges | 65 | - | €51 | +€51 | |
| Profit (loss) for the period before taxes | 9903 | €28,120 | €60,840 | +€32,720 | +116% |
| Income taxes | 67/77 | €5,624 | €13,236 | +€7,612 | +135% |
| Profit (loss) for the period | 9904 | €22,496 | €47,604 | +€25,108 | +112% |
| Profit (loss) for the period to be appropriated | 9905 | €22,496 | €47,604 | +€25,108 | +112% |
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 25 October 2026 via checked.be.