FALCON-MERLIN GROUP: what changed
FALCON-MERLIN GROUP
Largest movements
- Tangible fixed assets -€1,893
no longer reported in 2025 (was €1,893)
- Cash -€228
no longer reported in 2025 (was €228)
mainly Net result for the year (-€5,122) and Tax, wage and social debts (-€1,317)
- Profit (loss) carried forward -€5,122
down €5,122 (-171%), from -€3,003 to -€8,125
- Other debts +€4,318
new in 2025: €4,318
- Tax, wage and social debts -€1,317
no longer reported in 2025 (was €1,317)
- Gross operating margin -€4,514
down €4,514, from €3,748 to -€766
- Other operating charges +€2,463
new in 2025: €2,463
- Depreciation +€473
up €473 (+33.3%), from €1,420 to €1,893
- Financial charges -€49
no longer reported in 2025 (was €49)
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 | €2,121 | - | -€2,121 | |
| Fixed assets | 21/28 | €1,893 | - | -€1,893 | |
| Tangible fixed assets | 22/27 | €1,893 | - | -€1,893 | |
| Furniture and vehicles | 24 | €1,893 | - | -€1,893 | |
| Current assets | 29/58 | €228 | - | -€228 | |
| Cash at bank and in hand | 54/58 | €228 | - | -€228 | |
| Total equity and liabilities | 10/49 | €2,121 | - | -€2,121 | |
| Equity | 10/15 | €804 | -€4,318 | -€5,122 | |
| Contributions | 10/11 | €3,807 | €3,807 | +€0 | 0.0% |
| Profit (loss) carried forward | 14 | -€3,003 | -€8,125 | -€5,122 | -171% |
| Amounts payable | 17/49 | €1,317 | €4,318 | +€3,001 | +228% |
| Amounts payable within one year | 42/48 | €1,317 | €4,318 | +€3,001 | +228% |
| Taxes, remuneration and social security | 45 | €1,317 | - | -€1,317 | |
| Taxes | 450/3 | €1,317 | - | -€1,317 | |
| Other amounts payable | 47/48 | - | €4,318 | +€4,318 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,420 | €1,893 | +€473 | +33.3% |
| Other operating charges | 640/8 | - | €2,463 | +€2,463 | |
| Gross operating margin | 9900 | €3,748 | -€766 | -€4,514 | |
| Operating profit (loss) | 9901 | €2,329 | -€5,122 | -€7,451 | |
| Financial charges | 65/66B | €49 | - | -€49 | |
| Recurring financial charges | 65 | €49 | - | -€49 | |
| Profit (loss) for the period before taxes | 9903 | €2,280 | -€5,122 | -€7,402 | |
| Profit (loss) for the period | 9904 | €2,280 | -€5,122 | -€7,402 | |
| Profit (loss) for the period to be appropriated | 9905 | €2,280 | -€5,122 | -€7,402 |
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 3 November 2026 via checked.be.