HAPPYMMO AC: what changed
HAPPYMMO AC
Largest movements
- Tangible fixed assets +€428,390
up €428,390 (+144%), from €297,290 to €725,680
- Cash -€9,518
down €9,518 (-40.4%), from €23,557 to €14,039
mainly Investment in fixed assets (net) (-€438,972) and Tax, wage and social debts (-€3,308)
- Other debts +€185,735
up €185,735 (+286%), from €64,844 to €250,579
- Trade debts +€173,264
new in 2025: €173,264
- Debts after one year +€54,264
up €54,264 (+26.7%), from €203,581 to €257,844
- Reserves +€8,476
up €8,476 (+23.1%), from €36,701 to €45,177
- Gross operating margin +€10,841
up €10,841 (+49.3%), from €21,969 to €32,811
- Depreciation +€4,698
up €4,698 (+79.8%), from €5,885 to €10,582
- Financial charges +€3,614
up €3,614 (+50.2%), from €7,206 to €10,820
- Taxes +€869
up €869 (+68.4%), from €1,272 to €2,141
- Financial income +€339
up €339 (+483%), from €70 to €410
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 | €320,846 | €739,719 | +€418,873 | +131% |
| Fixed assets | 21/28 | €297,290 | €725,680 | +€428,390 | +144% |
| Tangible fixed assets | 22/27 | €297,290 | €725,680 | +€428,390 | +144% |
| Land and buildings | 22 | €297,290 | €725,680 | +€428,390 | +144% |
| Current assets | 29/58 | €23,557 | €14,039 | -€9,518 | -40.4% |
| Cash at bank and in hand | 54/58 | €23,557 | €14,039 | -€9,518 | -40.4% |
| Total equity and liabilities | 10/49 | €320,846 | €739,719 | +€418,873 | +131% |
| Equity | 10/15 | €36,801 | €45,277 | +€8,476 | +23.0% |
| Contributions | 10/11 | €100 | €100 | = | 0.0% |
| Reserves | 13 | €36,701 | €45,177 | +€8,476 | +23.1% |
| Distributable reserves | 133 | €36,701 | €45,177 | +€8,476 | +23.1% |
| Amounts payable | 17/49 | €284,045 | €694,442 | +€410,397 | +144% |
| Amounts payable after more than one year | 17 | €203,581 | €257,844 | +€54,264 | +26.7% |
| Financial debts | 170/4 | €203,581 | €257,844 | +€54,264 | +26.7% |
| Amounts payable within one year | 42/48 | €80,464 | €436,597 | +€356,133 | +443% |
| Current portion of amounts payable after more than one year | 42 | €10,295 | €10,736 | +€441 | +4.3% |
| Trade debts | 44 | - | €173,264 | +€173,264 | |
| Suppliers | 440/4 | - | €173,264 | +€173,264 | |
| Taxes, remuneration and social security | 45 | €5,326 | €2,018 | -€3,308 | -62.1% |
| Taxes | 450/3 | €5,326 | €2,018 | -€3,308 | -62.1% |
| Other amounts payable | 47/48 | €64,844 | €250,579 | +€185,735 | +286% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,885 | €10,582 | +€4,698 | +79.8% |
| Other operating charges | 640/8 | €1,224 | €1,202 | -€22 | -1.8% |
| Gross operating margin | 9900 | €21,969 | €32,811 | +€10,841 | +49.3% |
| Operating profit (loss) | 9901 | €14,860 | €21,026 | +€6,166 | +41.5% |
| Financial income | 75/76B | €70 | €410 | +€339 | +483% |
| Recurring financial income | 75 | €70 | €410 | +€339 | +483% |
| Financial charges | 65/66B | €7,206 | €10,820 | +€3,614 | +50.2% |
| Recurring financial charges | 65 | €7,206 | €10,820 | +€3,614 | +50.2% |
| Profit (loss) for the period before taxes | 9903 | €7,725 | €10,617 | +€2,892 | +37.4% |
| Income taxes | 67/77 | €1,272 | €2,141 | +€869 | +68.4% |
| Profit (loss) for the period | 9904 | €6,453 | €8,476 | +€2,022 | +31.3% |
| Profit (loss) for the period to be appropriated | 9905 | €6,453 | €8,476 | +€2,022 | +31.3% |
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.