BVL ESTATE: what changed
BVL ESTATE
Largest movements
- Stocks and contracts +€3.7m
up €3.7m (+88.5%), from €4.2m to €7.9m
of which Stocks: +€3.7m
- Receivables within one year -€1.4m
down €1.4m (-25.3%), from €5.6m to €4.2m
of which Other amounts receivable: -€1.6m
- Cash +€300,588
up €300,588 (+159%), from €188,750 to €489,338
mainly Current portion of long-term debt (+€1.5m) and Receivables within one year (+€1.4m)
- Current portion of long-term debt +€1.5m
up €1.5m (+19.8%), from €7.5m to €8.9m
- Profit (loss) carried forward +€712,586
up €712,586 (+1,270%), from €56,122 to €768,708
- Tax, wage and social debts +€301,728
up €301,728 (+356%), from €84,835 to €386,563
- Gross operating margin +€984,327
up €984,327 (+240%), from €410,799 to €1.4m
- Financial charges +€359,856
up €359,856 (+606%), from €59,416 to €419,272
- Taxes +€174,735
up €174,735 (+206%), from €84,835 to €259,570
Change in the result, 2024 to 2025
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 2024 and 2025 balance sheets and the 2025 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 | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €10,011,446 | €12,605,073 | +€2.6m | +25.9% |
| Current assets | 29/58 | €10,011,446 | €12,605,073 | +€2.6m | +25.9% |
| Stocks and contracts in progress | 3 | €4,199,949 | €7,917,901 | +€3.7m | +88.5% |
| Stocks | 30/36 | €3,896,720 | €7,619,729 | +€3.7m | +95.5% |
| Contracts in progress | 37 | €303,229 | €298,172 | -€5,057 | -1.7% |
| Amounts receivable within one year | 40/41 | €5,622,747 | €4,197,834 | -€1.4m | -25.3% |
| Trade receivables | 40 | - | €132,525 | +€132,525 | |
| Other amounts receivable | 41 | €5,622,747 | €4,065,309 | -€1.6m | -27.7% |
| Cash at bank and in hand | 54/58 | €188,750 | €489,338 | +€300,588 | +159% |
| Total equity and liabilities | 10/49 | €10,011,446 | €12,605,073 | +€2.6m | +25.9% |
| Equity | 10/15 | €56,122 | €768,708 | +€712,586 | +1,270% |
| Profit (loss) carried forward | 14 | €56,122 | €768,708 | +€712,586 | +1,270% |
| Amounts payable | 17/49 | €9,955,324 | €11,836,365 | +€1.9m | +18.9% |
| Amounts payable after more than one year | 17 | €2,397,281 | €2,397,281 | = | 0.0% |
| Other amounts payable | 178/9 | €2,397,281 | €2,397,281 | = | 0.0% |
| Amounts payable within one year | 42/48 | €7,558,043 | €9,439,084 | +€1.9m | +24.9% |
| Current portion of amounts payable after more than one year | 42 | €7,451,395 | €8,928,795 | +€1.5m | +19.8% |
| Trade debts | 44 | - | €1,726 | +€1,726 | |
| Suppliers | 440/4 | - | €1,726 | +€1,726 | |
| Taxes, remuneration and social security | 45 | €84,835 | €386,563 | +€301,728 | +356% |
| Taxes | 450/3 | €84,835 | €386,563 | +€301,728 | +356% |
| Other amounts payable | 47/48 | €21,813 | €122,000 | +€100,187 | +459% |
| Other operating charges | 640/8 | €1,686 | €3,698 | +€2,012 | +119% |
| Gross operating margin | 9900 | €410,799 | €1,395,126 | +€984,327 | +240% |
| Operating profit (loss) | 9901 | €409,113 | €1,391,428 | +€982,315 | +240% |
| Financial charges | 65/66B | €59,416 | €419,272 | +€359,856 | +606% |
| Recurring financial charges | 65 | €59,416 | €419,272 | +€359,856 | +606% |
| Profit (loss) for the period before taxes | 9903 | €349,697 | €972,156 | +€622,459 | +178% |
| Income taxes | 67/77 | €84,835 | €259,570 | +€174,735 | +206% |
| Profit (loss) for the period | 9904 | €264,862 | €712,586 | +€447,724 | +169% |
| Profit (loss) for the period to be appropriated | 9905 | €264,862 | €712,586 | +€447,724 | +169% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.