BME Solutions: 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.
BME Solutions
Largest movements
- Receivables after one year +€62,310
up €62,310 (+275.6%), from €22,605 to €84,915
- Cash -€30,424
down €30,424 (-53.1%), from €57,347 to €26,923
mainly Receivables after one year (-€62,310) and Investment in fixed assets (net) (-€1,258)
- Tangible fixed assets -€4,077
down €4,077 (-32.0%), from €12,728 to €8,652
- Receivables within one year -€3,478
down €3,478 (-66.9%), from €5,195 to €1,717
- Reserves +€19,472
up €19,472 (+26.9%), from €72,303 to €91,775
- Tax, wage and social debts +€4,229
up €4,229 (+20.3%), from €20,838 to €25,067
- Gross operating margin -€6,521
down €6,521 (-17.1%), from €38,073 to €31,552
- Taxes -€1,608
down €1,608 (-20.4%), from €7,882 to €6,275
- Depreciation +€626
up €626 (+13.3%), from €4,709 to €5,335
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 | €97,939 | €122,206 | +€24,267 | +24.8% |
| Fixed assets | 21/28 | €12,728 | €8,652 | -€4,077 | -32.0% |
| Tangible fixed assets | 22/27 | €12,728 | €8,652 | -€4,077 | -32.0% |
| Furniture and vehicles | 24 | €12,728 | €8,652 | -€4,077 | -32.0% |
| Current assets | 29/58 | €85,211 | €113,555 | +€28,344 | +33.3% |
| Amounts receivable after more than one year | 29 | €22,605 | €84,915 | +€62,310 | +275.6% |
| Other amounts receivable | 291 | €22,605 | €84,915 | +€62,310 | +275.6% |
| Amounts receivable within one year | 40/41 | €5,195 | €1,717 | -€3,478 | -66.9% |
| Other amounts receivable | 41 | €5,195 | €1,717 | -€3,478 | -66.9% |
| Cash at bank and in hand | 54/58 | €57,347 | €26,923 | -€30,424 | -53.1% |
| Deferred charges and accrued income | 490/1 | €64 | €0 | -€64 | -100.0% |
| Total equity and liabilities | 10/49 | €97,939 | €122,206 | +€24,267 | +24.8% |
| Equity | 10/15 | €73,303 | €92,775 | +€19,472 | +26.6% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Reserves | 13 | €72,303 | €91,775 | +€19,472 | +26.9% |
| Distributable reserves | 133 | €72,303 | €91,775 | +€19,472 | +26.9% |
| Amounts payable | 17/49 | €24,636 | €29,431 | +€4,795 | +19.5% |
| Amounts payable within one year | 42/48 | €24,584 | €29,431 | +€4,847 | +19.7% |
| Financial debts | 43 | €0 | - | = | |
| Credit institutions | 430/8 | €0 | - | = | |
| Trade debts | 44 | €3,747 | €4,365 | +€618 | +16.5% |
| Suppliers | 440/4 | €3,747 | €4,365 | +€618 | +16.5% |
| Taxes, remuneration and social security | 45 | €20,838 | €25,067 | +€4,229 | +20.3% |
| Taxes | 450/3 | €20,838 | €25,067 | +€4,229 | +20.3% |
| Accrued charges and deferred income | 492/3 | €52 | €0 | -€52 | -100.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,709 | €5,335 | +€626 | +13.3% |
| Other operating charges | 640/8 | €235 | €107 | -€128 | -54.3% |
| Gross operating margin | 9900 | €38,073 | €31,552 | -€6,521 | -17.1% |
| Operating profit (loss) | 9901 | €33,130 | €26,110 | -€7,019 | -21.2% |
| Financial charges | 65/66B | €190 | €363 | +€174 | +91.5% |
| Recurring financial charges | 65 | €190 | €363 | +€174 | +91.5% |
| Profit (loss) for the period before taxes | 9903 | €32,940 | €25,747 | -€7,193 | -21.8% |
| Income taxes | 67/77 | €7,882 | €6,275 | -€1,608 | -20.4% |
| Profit (loss) for the period | 9904 | €25,057 | €19,472 | -€5,585 | -22.3% |
| Profit (loss) for the period to be appropriated | 9905 | €25,057 | €19,472 | -€5,585 | -22.3% |
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 28 September 2026 via checked.be.