Adèle Mc Merlin: 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.
Adèle Mc Merlin
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€3,930
up €3,930 (+25.1%), from €15,662 to €19,592
- Profit (loss) carried forward -€2,388
down €2,388 (-1.3%), from -€184,944 to -€187,331
- Trade debts -€1,500
down €1,500 (-100.0%), from €1,500 to €0
- Gross operating margin +€885
up €885 (+33.4%), from -€2,649 to -€1,764
- Other operating charges -€209
down €209 (-28.0%), from €746 to €537
From the 2023 result to the 2024 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 2023 and 2024 balance sheets and the 2024 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €11,818 | €11,860 | +€42 | +0.4% |
| Current assets | 29/58 | €11,818 | €11,860 | +€42 | +0.4% |
| Stocks and contracts in progress | 3 | €11,068 | €11,068 | = | 0.0% |
| Stocks | 30/36 | €11,068 | €11,068 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €579 | €579 | = | 0.0% |
| Other amounts receivable | 41 | €579 | €579 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €171 | €213 | +€42 | +24.7% |
| Total equity and liabilities | 10/49 | €11,818 | €11,860 | +€42 | +0.4% |
| Equity | 10/15 | -€5,344 | -€7,732 | -€2,388 | -44.7% |
| Contributions | 10/11 | €62,000 | €62,000 | = | 0.0% |
| Capital | 10 | €62,000 | €62,000 | = | 0.0% |
| Issued capital | 100 | €62,000 | €62,000 | = | 0.0% |
| Reserves | 13 | €117,600 | €117,600 | = | 0.0% |
| Non-distributable reserves | 130/1 | €6,200 | €6,200 | = | 0.0% |
| Legal reserve | 130 | €6,200 | €6,200 | = | 0.0% |
| Distributable reserves | 133 | €111,400 | €111,400 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€184,944 | -€187,331 | -€2,388 | -1.3% |
| Amounts payable | 17/49 | €17,162 | €19,592 | +€2,430 | +14.2% |
| Amounts payable within one year | 42/48 | €17,162 | €19,592 | +€2,430 | +14.2% |
| Trade debts | 44 | €1,500 | €0 | -€1,500 | -100.0% |
| Suppliers | 440/4 | €1,500 | €0 | -€1,500 | -100.0% |
| Other amounts payable | 47/48 | €15,662 | €19,592 | +€3,930 | +25.1% |
| Other operating charges | 640/8 | €746 | €537 | -€209 | -28.0% |
| Gross operating margin | 9900 | -€2,649 | -€1,764 | +€885 | +33.4% |
| Operating profit (loss) | 9901 | -€3,395 | -€2,301 | +€1,094 | +32.2% |
| Financial charges | 65/66B | €99 | €87 | -€13 | -13.0% |
| Recurring financial charges | 65 | €99 | €87 | -€13 | -13.0% |
| Profit (loss) for the period before taxes | 9903 | -€3,495 | -€2,388 | +€1,107 | +31.7% |
| Profit (loss) for the period | 9904 | -€3,495 | -€2,388 | +€1,107 | +31.7% |
| Profit (loss) for the period to be appropriated | 9905 | -€3,495 | -€2,388 | +€1,107 | +31.7% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2023 and 31 December 2024. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 2 October 2026 via checked.be.