BUZZ: what changed
BUZZ
Largest movements
- Cash +€61,588
up €61,588 (+2,701%), from €2,280 to €63,868
mainly Net result for the year (+€47,073) and Tax, wage and social debts (+€13,458)
- Tangible fixed assets +€8,919
up €8,919 (+352%), from €2,531 to €11,451
of which Furniture and vehicles: +€6,594
- Receivables within one year -€8,780
down €8,780 (-36.8%), from €23,885 to €15,105
- Reserves +€22,750
up €22,750 (+1,223%), from €1,860 to €24,610
- Profit (loss) carried forward +€14,605
up €14,605, from -€14,380 to €225
- Tax, wage and social debts +€13,458
up €13,458 (+144%), from €9,340 to €22,798
of which Taxes: +€16,833
- Other debts +€7,723
up €7,723 (+82.3%), from €9,388 to €17,111
- Trade debts +€3,556
up €3,556 (+75.2%), from €4,729 to €8,285
- Gross operating margin +€63,077
up €63,077 (+4,136%), from €1,525 to €64,602
- Taxes +€13,824
new in 2025: €13,824
- Depreciation +€1,606
up €1,606 (+124%), from €1,300 to €2,905
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 | €29,536 | €91,628 | +€62,092 | +210% |
| Fixed assets | 21/28 | €2,531 | €11,451 | +€8,919 | +352% |
| Tangible fixed assets | 22/27 | €2,531 | €11,451 | +€8,919 | +352% |
| Land and buildings | 22 | €0 | €0 | = | |
| Plant, machinery and equipment | 23 | €0 | €2,326 | +€2,326 | |
| Furniture and vehicles | 24 | €2,531 | €9,125 | +€6,594 | +261% |
| Current assets | 29/58 | €27,005 | €80,177 | +€53,172 | +197% |
| Amounts receivable within one year | 40/41 | €23,885 | €15,105 | -€8,780 | -36.8% |
| Trade receivables | 40 | €23,885 | €15,105 | -€8,780 | -36.8% |
| Cash at bank and in hand | 54/58 | €2,280 | €63,868 | +€61,588 | +2,701% |
| Deferred charges and accrued income | 490/1 | €839 | €1,203 | +€364 | +43.4% |
| Total equity and liabilities | 10/49 | €29,536 | €91,628 | +€62,092 | +210% |
| Equity | 10/15 | €6,080 | €43,435 | +€37,355 | +614% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,860 | €24,610 | +€22,750 | +1,223% |
| Distributable reserves | 133 | €1,860 | €24,610 | +€22,750 | +1,223% |
| Profit (loss) carried forward | 14 | -€14,380 | €225 | +€14,605 | |
| Amounts payable | 17/49 | €23,456 | €48,193 | +€24,737 | +105% |
| Amounts payable within one year | 42/48 | €23,456 | €48,193 | +€24,737 | +105% |
| Trade debts | 44 | €4,729 | €8,285 | +€3,556 | +75.2% |
| Suppliers | 440/4 | €4,729 | €8,285 | +€3,556 | +75.2% |
| Taxes, remuneration and social security | 45 | €9,340 | €22,798 | +€13,458 | +144% |
| Taxes | 450/3 | €3,340 | €20,173 | +€16,833 | +504% |
| Remuneration and social security | 454/9 | €6,000 | €2,625 | -€3,375 | -56.3% |
| Other amounts payable | 47/48 | €9,388 | €17,111 | +€7,723 | +82.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,300 | €2,905 | +€1,606 | +124% |
| Other operating charges | 640/8 | €502 | €507 | +€5 | +1.0% |
| Gross operating margin | 9900 | €1,525 | €64,602 | +€63,077 | +4,136% |
| Operating profit (loss) | 9901 | -€277 | €61,190 | +€61,466 | |
| Financial income | 75/76B | - | €1 | +€1 | |
| Recurring financial income | 75 | - | €1 | +€1 | |
| Financial charges | 65/66B | €294 | €294 | +€0 | 0.0% |
| Recurring financial charges | 65 | €294 | €294 | +€0 | 0.0% |
| Profit (loss) for the period before taxes | 9903 | -€571 | €60,897 | +€61,468 | |
| Income taxes | 67/77 | - | €13,824 | +€13,824 | |
| Profit (loss) for the period | 9904 | -€571 | €47,073 | +€47,644 | |
| Profit (loss) for the period to be appropriated | 9905 | -€571 | €47,073 | +€47,644 |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.