FUZEE: 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.
FUZEE
Largest movements
- Receivables within one year +€8,363
up €8,363 (+24.7%), from €33,823 to €42,186
- Cash +€6,656
up €6,656 (+28.5%), from €23,376 to €30,032
mainly Net result for the year (+€17,501) and Depreciation (+€2,589)
- Tangible fixed assets +€3,181
up €3,181 (+35.7%), from €8,913 to €12,094
of which Plant, machinery and equipment: +€4,151
- Profit (loss) carried forward +€17,501
up €17,501 (+40.0%), from €43,773 to €61,273
- Tax, wage and social debts +€1,655
up €1,655 (+8.5%), from €19,402 to €21,057
of which Taxes: +€1,214
- Other debts -€1,303
down €1,303 (-58.5%), from €2,227 to €924
- Gross operating margin -€4,847
down €4,847 (-14.2%), from €34,250 to €29,403
- Depreciation +€1,918
up €1,918 (+285.6%), from €671 to €2,589
- Staff costs +€1,902
new in 2025: €1,902
- Taxes -€1,413
down €1,413 (-16.9%), from €8,356 to €6,944
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 | €66,112 | €84,313 | +€18,201 | +27.5% |
| Fixed assets | 21/28 | €8,913 | €12,094 | +€3,181 | +35.7% |
| Tangible fixed assets | 22/27 | €8,913 | €12,094 | +€3,181 | +35.7% |
| Land and buildings | 22 | €967 | €867 | -€100 | -10.3% |
| Plant, machinery and equipment | 23 | €3,695 | €7,846 | +€4,151 | +112.4% |
| Furniture and vehicles | 24 | €4,251 | €3,381 | -€870 | -20.5% |
| Current assets | 29/58 | €57,199 | €72,219 | +€15,020 | +26.3% |
| Amounts receivable within one year | 40/41 | €33,823 | €42,186 | +€8,363 | +24.7% |
| Trade receivables | 40 | €33,823 | €42,186 | +€8,363 | +24.7% |
| Cash at bank and in hand | 54/58 | €23,376 | €30,032 | +€6,656 | +28.5% |
| Total equity and liabilities | 10/49 | €66,112 | €84,313 | +€18,201 | +27.5% |
| Equity | 10/15 | €44,273 | €61,773 | +€17,501 | +39.5% |
| Contributions | 10/11 | €500 | €500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €43,773 | €61,273 | +€17,501 | +40.0% |
| Amounts payable | 17/49 | €21,839 | €22,539 | +€700 | +3.2% |
| Amounts payable within one year | 42/48 | €21,839 | €22,539 | +€700 | +3.2% |
| Trade debts | 44 | €210 | €558 | +€348 | +165.3% |
| Suppliers | 440/4 | €210 | €558 | +€348 | +165.3% |
| Taxes, remuneration and social security | 45 | €19,402 | €21,057 | +€1,655 | +8.5% |
| Taxes | 450/3 | €19,402 | €20,616 | +€1,214 | +6.3% |
| Remuneration and social security | 454/9 | - | €441 | +€441 | |
| Other amounts payable | 47/48 | €2,227 | €924 | -€1,303 | -58.5% |
| Remuneration, social security and pensions | 62 | - | €1,902 | +€1,902 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €671 | €2,589 | +€1,918 | +285.6% |
| Other operating charges | 640/8 | €159 | €101 | -€58 | -36.6% |
| Gross operating margin | 9900 | €34,250 | €29,403 | -€4,847 | -14.2% |
| Operating profit (loss) | 9901 | €33,420 | €24,811 | -€8,609 | -25.8% |
| Financial income | 75/76B | €11 | €4 | -€8 | -68.3% |
| Recurring financial income | 75 | €11 | €4 | -€8 | -68.3% |
| Financial charges | 65/66B | €303 | €371 | +€67 | +22.1% |
| Recurring financial charges | 65 | €303 | €371 | +€67 | +22.1% |
| Profit (loss) for the period before taxes | 9903 | €33,128 | €24,444 | -€8,683 | -26.2% |
| Income taxes | 67/77 | €8,356 | €6,944 | -€1,413 | -16.9% |
| Profit (loss) for the period | 9904 | €24,771 | €17,501 | -€7,271 | -29.4% |
| Profit (loss) for the period to be appropriated | 9905 | €24,771 | €17,501 | -€7,271 | -29.4% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 30 September 2026 via checked.be.