COMPAGNIE MICHELE: what changed
COMPAGNIE MICHELE
Largest movements
- Cash +€62,413
up €62,413 (+15.9%), from €391,960 to €454,372
mainly Other debts (+€142,982) and Net result for the year (+€48,677)
- Deferred charges and accrued income +€37,201
up €37,201 (+191%), from €19,436 to €56,637
- Other debts +€142,982
up €142,982 (+39.0%), from €367,049 to €510,031
- Profit (loss) carried forward -€55,977
no longer reported in 2025 (was €55,977)
- Tax, wage and social debts +€7,302
new in 2025: €7,302
- Financial charges +€38,594
up €38,594 (+101%), from €38,084 to €76,678
- Gross operating margin +€22,709
up €22,709 (+20.7%), from €109,490 to €132,199
- Financial income +€6,613
up €6,613 (+1,143%), from €579 to €7,192
- Taxes -€1,931
down €1,931 (-12.8%), from €15,069 to €13,138
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 | €436,990 | €530,620 | +€93,630 | +21.4% |
| Fixed assets | 21/28 | €3,490 | €2,592 | -€898 | -25.7% |
| Tangible fixed assets | 22/27 | €3,490 | €2,592 | -€898 | -25.7% |
| Furniture and vehicles | 24 | €3,490 | €2,592 | -€898 | -25.7% |
| Current assets | 29/58 | €433,501 | €528,028 | +€94,528 | +21.8% |
| Amounts receivable within one year | 40/41 | €22,105 | €17,020 | -€5,085 | -23.0% |
| Other amounts receivable | 41 | €22,105 | €17,020 | -€5,085 | -23.0% |
| Cash at bank and in hand | 54/58 | €391,960 | €454,372 | +€62,413 | +15.9% |
| Deferred charges and accrued income | 490/1 | €19,436 | €56,637 | +€37,201 | +191% |
| Total equity and liabilities | 10/49 | €436,990 | €530,620 | +€93,630 | +21.4% |
| Equity | 10/15 | €65,977 | €10,000 | -€55,977 | -84.8% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €55,977 | - | -€55,977 | |
| Amounts payable | 17/49 | €371,013 | €520,620 | +€149,607 | +40.3% |
| Amounts payable within one year | 42/48 | €371,013 | €520,620 | +€149,607 | +40.3% |
| Trade debts | 44 | €3,964 | €3,288 | -€677 | -17.1% |
| Suppliers | 440/4 | €3,964 | €3,288 | -€677 | -17.1% |
| Taxes, remuneration and social security | 45 | - | €7,302 | +€7,302 | |
| Taxes | 450/3 | - | €7,302 | +€7,302 | |
| Other amounts payable | 47/48 | €367,049 | €510,031 | +€142,982 | +39.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €939 | €898 | -€41 | -4.4% |
| Gross operating margin | 9900 | €109,490 | €132,199 | +€22,709 | +20.7% |
| Operating profit (loss) | 9901 | €108,551 | €131,301 | +€22,750 | +21.0% |
| Financial income | 75/76B | €579 | €7,192 | +€6,613 | +1,143% |
| Recurring financial income | 75 | €579 | €7,192 | +€6,613 | +1,143% |
| Financial charges | 65/66B | €38,084 | €76,678 | +€38,594 | +101% |
| Recurring financial charges | 65 | €38,084 | €76,678 | +€38,594 | +101% |
| Profit (loss) for the period before taxes | 9903 | €71,046 | €61,815 | -€9,231 | -13.0% |
| Income taxes | 67/77 | €15,069 | €13,138 | -€1,931 | -12.8% |
| Profit (loss) for the period | 9904 | €55,977 | €48,677 | -€7,300 | -13.0% |
| Profit (loss) for the period to be appropriated | 9905 | €55,977 | €48,677 | -€7,300 | -13.0% |
Next steps
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 6 November 2026 via checked.be.