BXLL: 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.
BXLL
Largest movements
- Cash +€68,485
up €68,485 (+80.1%), from €85,504 to €153,988
mainly Net result for the year (+€94,625) and Tax, wage and social debts (+€36,482)
- Deferred charges and accrued income +€50,078
new in 2025: €50,078
- Receivables within one year +€5,960
new in 2025: €5,960
of which Other amounts receivable: +€5,643
- Reserves +€94,625
up €94,625 (+174%), from €54,526 to €149,151
- Tax, wage and social debts +€36,482
up €36,482 (+167%), from €21,893 to €58,375
- Other debts -€5,403
no longer reported in 2025 (was €5,403)
- Gross operating margin +€64,096
up €64,096 (+96.0%), from €66,772 to €130,868
- Taxes +€17,150
up €17,150 (+104%), from €16,419 to €33,570
- Other operating charges -€2,081
down €2,081 (-45.7%), from €4,556 to €2,475
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 | €85,504 | €210,026 | +€124,522 | +146% |
| Current assets | 29/58 | €85,504 | €210,026 | +€124,522 | +146% |
| Amounts receivable within one year | 40/41 | - | €5,960 | +€5,960 | |
| Trade receivables | 40 | - | €317 | +€317 | |
| Other amounts receivable | 41 | - | €5,643 | +€5,643 | |
| Cash at bank and in hand | 54/58 | €85,504 | €153,988 | +€68,485 | +80.1% |
| Deferred charges and accrued income | 490/1 | - | €50,078 | +€50,078 | |
| Total equity and liabilities | 10/49 | €85,504 | €210,026 | +€124,522 | +146% |
| Equity | 10/15 | €57,026 | €151,651 | +€94,625 | +166% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Reserves | 13 | €54,526 | €149,151 | +€94,625 | +174% |
| Distributable reserves | 133 | €54,526 | €149,151 | +€94,625 | +174% |
| Amounts payable | 17/49 | €28,478 | €58,375 | +€29,897 | +105% |
| Amounts payable within one year | 42/48 | €28,478 | €58,375 | +€29,897 | +105% |
| Trade debts | 44 | €1,182 | - | -€1,182 | |
| Suppliers | 440/4 | €1,182 | - | -€1,182 | |
| Taxes, remuneration and social security | 45 | €21,893 | €58,375 | +€36,482 | +167% |
| Taxes | 450/3 | €21,893 | €58,375 | +€36,482 | +167% |
| Other amounts payable | 47/48 | €5,403 | - | -€5,403 | |
| Other operating charges | 640/8 | €4,556 | €2,475 | -€2,081 | -45.7% |
| Gross operating margin | 9900 | €66,772 | €130,868 | +€64,096 | +96.0% |
| Operating profit (loss) | 9901 | €62,216 | €128,393 | +€66,177 | +106% |
| Financial income | 75/76B | - | €188 | +€188 | |
| Recurring financial income | 75 | - | €188 | +€188 | |
| Financial charges | 65/66B | €197 | €386 | +€189 | +96.0% |
| Recurring financial charges | 65 | €197 | €386 | +€189 | +96.0% |
| Profit (loss) for the period before taxes | 9903 | €62,019 | €128,195 | +€66,176 | +107% |
| Income taxes | 67/77 | €16,419 | €33,570 | +€17,150 | +104% |
| Profit (loss) for the period | 9904 | €45,600 | €94,625 | +€49,025 | +108% |
| Profit (loss) for the period to be appropriated | 9905 | €45,600 | €94,625 | +€49,025 | +108% |
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 15 October 2026 via checked.be.