Osten & Blåbel: 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.
Osten & Blåbel
Largest movements
- Current investments +€3,347
new in 2025: €3,347
- Cash +€3,110
up €3,110 (+34.1%), from €9,107 to €12,217
mainly Net result for the year (+€7,978) and Tax, wage and social debts (+€3,752)
- Receivables within one year +€435
new in 2025: €435
- Reserves +€7,978
up €7,978 (+472%), from €1,689 to €9,667
- Tax, wage and social debts +€3,752
up €3,752 (+266%), from €1,413 to €5,165
- Trade debts -€2,400
down €2,400 (-93.5%), from €2,568 to €167
- Other debts -€2,076
down €2,076 (-100%), from €2,076 to €0
- Accrued charges and deferred income -€363
down €363 (-100%), from €363 to €0
- Gross operating margin +€10,275
up €10,275 (+418%), from €2,461 to €12,736
- Taxes +€2,898
up €2,898 (+644%), from €450 to €3,348
- Financial charges +€921
new in 2025: €921
- Other operating charges +€182
up €182 (+56.4%), from €322 to €503
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 | €9,107 | €15,999 | +€6,892 | +75.7% |
| Current assets | 29/58 | €9,107 | €15,999 | +€6,892 | +75.7% |
| Amounts receivable within one year | 40/41 | - | €435 | +€435 | |
| Other amounts receivable | 41 | - | €435 | +€435 | |
| Current investments | 50/53 | - | €3,347 | +€3,347 | |
| Cash at bank and in hand | 54/58 | €9,107 | €12,217 | +€3,110 | +34.1% |
| Total equity and liabilities | 10/49 | €9,107 | €15,999 | +€6,892 | +75.7% |
| Equity | 10/15 | €2,689 | €10,667 | +€7,978 | +297% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Reserves | 13 | €1,689 | €9,667 | +€7,978 | +472% |
| Distributable reserves | 133 | €1,689 | €9,667 | +€7,978 | +472% |
| Amounts payable | 17/49 | €6,419 | €5,332 | -€1,086 | -16.9% |
| Amounts payable within one year | 42/48 | €6,056 | €5,332 | -€724 | -12.0% |
| Trade debts | 44 | €2,568 | €167 | -€2,400 | -93.5% |
| Suppliers | 440/4 | €2,568 | €167 | -€2,400 | -93.5% |
| Taxes, remuneration and social security | 45 | €1,413 | €5,165 | +€3,752 | +266% |
| Taxes | 450/3 | €1,413 | €5,165 | +€3,752 | +266% |
| Other amounts payable | 47/48 | €2,076 | €0 | -€2,076 | -100% |
| Accrued charges and deferred income | 492/3 | €363 | €0 | -€363 | -100% |
| Other operating charges | 640/8 | €322 | €503 | +€182 | +56.4% |
| Gross operating margin | 9900 | €2,461 | €12,736 | +€10,275 | +418% |
| Operating profit (loss) | 9901 | €2,139 | €12,232 | +€10,093 | +472% |
| Financial income | 75/76B | - | €15 | +€15 | |
| Recurring financial income | 75 | - | €15 | +€15 | |
| Financial charges | 65/66B | - | €921 | +€921 | |
| Recurring financial charges | 65 | - | €921 | +€921 | |
| Profit (loss) for the period before taxes | 9903 | €2,139 | €11,327 | +€9,188 | +430% |
| Income taxes | 67/77 | €450 | €3,348 | +€2,898 | +644% |
| Profit (loss) for the period | 9904 | €1,689 | €7,978 | +€6,290 | +372% |
| Profit (loss) for the period to be appropriated | 9905 | €1,689 | €7,978 | +€6,290 | +372% |
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 17 October 2026 via checked.be.