BULTECH: what changed
What changed
BULTECH
NACE 33.120, Repair and maintenance of machinery
filed annual accounts (NBB)
Net result for the year
€454,461
2024 · €310,008+€144,454
Equity
€1.9m
2024 · €1.5m+€453,461
Cash
€263,040
2024 · €285,396-€22,357
Balance sheet total
€3.8m
2024 · €3.2m+€535,144
Largest movements
Assets
- Stocks and contracts +€299,631
up €299,631 (+15.5%), from €1.9m to €2.2m
- Tangible fixed assets +€148,521
up €148,521 (+19.4%), from €765,891 to €914,411
of which Leasing and similar rights: +€298,944
- Receivables within one year +€99,890
up €99,890 (+43.1%), from €231,577 to €331,466
of which Trade receivables: +€177,133
Equity and liabilities
- Reserves +€453,461
up €453,461 (+31.5%), from €1.4m to €1.9m
- Debts after one year +€147,429
up €147,429 (+14.0%), from €1.1m to €1.2m
- Trade debts -€85,825
down €85,825 (-39.1%), from €219,339 to €133,513
- Other debts -€60,239
down €60,239 (-55.0%), from €109,555 to €49,316
- Accrued charges and deferred income +€38,514
up €38,514 (+1,926%), from €2,000 to €40,514
Income statement
- Gross operating margin +€278,568
up €278,568 (+27.5%), from €1.0m to €1.3m
- Taxes +€44,000
up €44,000 (+45.7%), from €96,318 to €140,318
- Financial charges +€43,227
up €43,227 (+267%), from €16,193 to €59,420
- Depreciation +€37,091
up €37,091 (+16.9%), from €219,478 to €256,569
- Financial income -€19,726
down €19,726 (-83.3%), from €23,674 to €3,948
of which Non-recurring financial income: -€22,120
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.
Result 2024
€310,008
Gross operating margin
+€278,568
Staff costs
-€2,150
Depreciation
-€37,091
Write-downs
+€16,080
Other operating charges
-€4,000
Financial income
-€19,726
Financial charges
-€43,227
Taxes
-€44,000
Result 2025
€454,461
raises the resultlowers the result
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.
From operations
+€204,203
Investment
-€405,224
Financing
+€178,665
Cash 2024
€285,396
From operations (derived)
+€204,203
Net result for the year
+€454,461
Depreciation
+€256,569
Stocks and contracts
-€299,631
Receivables within one year
-€99,890
Deferred charges and accrued income
-€9,324
Trade debts
-€85,825
Tax, wage and social debts
+€9,569
Other debts
-€60,239
Accrued charges and deferred income
+€38,514
Investment (derived)
-€405,224
Investment in fixed assets (net)
-€405,224
Financing
+€178,665
Debts after one year
+€147,429
Current portion of long-term debt
+€32,236
Contributions, distributions and other
-€1,000
Cash 2025
€263,040
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €3,233,933 | €3,769,077 | +€535,144 | +16.5% |
| Fixed assets | 21/28 | €766,026 | €914,681 | +€148,656 | +19.4% |
| Tangible fixed assets | 22/27 | €765,891 | €914,411 | +€148,521 | +19.4% |
| Plant, machinery and equipment | 23 | €212,110 | €174,129 | -€37,981 | -17.9% |
| Furniture and vehicles | 24 | €457,425 | €323,677 | -€133,748 | -29.2% |
| Leasing and similar rights | 25 | €34,576 | €333,520 | +€298,944 | +865% |
| Other tangible fixed assets | 26 | €61,780 | €83,085 | +€21,305 | +34.5% |
| Financial fixed assets | 28 | €135 | €270 | +€135 | +100% |
| Current assets | 29/58 | €2,467,907 | €2,854,395 | +€386,488 | +15.7% |
| Stocks and contracts in progress | 3 | €1,938,963 | €2,238,593 | +€299,631 | +15.5% |
| Stocks | 30/36 | €1,938,963 | €2,238,593 | +€299,631 | +15.5% |
| Amounts receivable within one year | 40/41 | €231,577 | €331,466 | +€99,890 | +43.1% |
| Trade receivables | 40 | €123,812 | €300,945 | +€177,133 | +143% |
| Other amounts receivable | 41 | €107,765 | €30,521 | -€77,244 | -71.7% |
| Cash at bank and in hand | 54/58 | €285,396 | €263,040 | -€22,357 | -7.8% |
| Deferred charges and accrued income | 490/1 | €11,971 | €21,296 | +€9,324 | +77.9% |
| Total equity and liabilities | 10/49 | €3,233,933 | €3,769,077 | +€535,144 | +16.5% |
| Equity | 10/15 | €1,489,031 | €1,942,492 | +€453,461 | +30.5% |
| Contributions | 10/11 | €50,000 | €50,000 | = | 0.0% |
| Reserves | 13 | €1,439,031 | €1,892,492 | +€453,461 | +31.5% |
| Distributable reserves | 133 | €1,439,031 | €1,892,492 | +€453,461 | +31.5% |
| Amounts payable | 17/49 | €1,744,902 | €1,826,585 | +€81,683 | +4.7% |
| Amounts payable after more than one year | 17 | €1,054,548 | €1,201,978 | +€147,429 | +14.0% |
| Financial debts | 170/4 | €1,054,548 | €1,201,978 | +€147,429 | +14.0% |
| Amounts payable within one year | 42/48 | €688,353 | €584,093 | -€104,260 | -15.1% |
| Current portion of amounts payable after more than one year | 42 | €209,542 | €241,778 | +€32,236 | +15.4% |
| Financial debts | 43 | €70,000 | €70,000 | = | 0.0% |
| Credit institutions | 430/8 | €70,000 | €70,000 | = | 0.0% |
| Trade debts | 44 | €219,339 | €133,513 | -€85,825 | -39.1% |
| Suppliers | 440/4 | €219,339 | €133,513 | -€85,825 | -39.1% |
| Taxes, remuneration and social security | 45 | €79,917 | €89,486 | +€9,569 | +12.0% |
| Taxes | 450/3 | €10,219 | €46,787 | +€36,568 | +358% |
| Remuneration and social security | 454/9 | €69,698 | €42,699 | -€26,999 | -38.7% |
| Other amounts payable | 47/48 | €109,555 | €49,316 | -€60,239 | -55.0% |
| Accrued charges and deferred income | 492/3 | €2,000 | €40,514 | +€38,514 | +1,926% |
| Remuneration, social security and pensions | 62 | €378,629 | €380,780 | +€2,150 | +0.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €219,478 | €256,569 | +€37,091 | +16.9% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals) | 631/4 | -€2,420 | -€18,500 | -€16,080 | -664% |
| Other operating charges | 640/8 | €18,926 | €22,926 | +€4,000 | +21.1% |
| Gross operating margin | 9900 | €1,013,458 | €1,292,026 | +€278,568 | +27.5% |
| Operating profit (loss) | 9901 | €398,845 | €650,252 | +€251,407 | +63.0% |
| Financial income | 75/76B | €23,674 | €3,948 | -€19,726 | -83.3% |
| Recurring financial income | 75 | €1,554 | €3,948 | +€2,394 | +154% |
| Non-recurring financial income | 76B | €22,120 | - | -€22,120 | |
| Financial charges | 65/66B | €16,193 | €59,420 | +€43,227 | +267% |
| Recurring financial charges | 65 | €16,193 | €59,420 | +€43,227 | +267% |
| Profit (loss) for the period before taxes | 9903 | €406,326 | €594,779 | +€188,453 | +46.4% |
| Income taxes | 67/77 | €96,318 | €140,318 | +€44,000 | +45.7% |
| Profit (loss) for the period | 9904 | €310,008 | €454,461 | +€144,454 | +46.6% |
| Profit (loss) for the period to be appropriated | 9905 | €310,008 | €454,461 | +€144,454 | +46.6% |
Next steps
Work out how much credit to give this customer and on what payment terms.Credit check Check what to know before you do business with this company.Supplier due diligence Check whether you can accept this company as a client under the anti-money-laundering law.AML client file Compare this company with its sector.Sector benchmark
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 4 November 2026 via checked.be.