M.E.R.A.K.I.: what changed
Two financial 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.
M.E.R.A.K.I.
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Reserves +€265,509
up €265,509 (+27.0%), from €983,949 to €1.2m
- Debts after one year -€162,453
down €162,453 (-56.5%), from €287,453 to €125,000
of which Other amounts payable: -€125,000
- Current portion of long-term debt -€95,416
down €95,416 (-37.0%), from €257,869 to €162,453
- Tax, wage and social debts -€18,588
down €18,588 (-41.7%), from €44,569 to €25,980
- Financial income +€51,178
up €51,178 (+87.0%), from €58,824 to €110,001
- Gross operating margin -€49,939
down €49,939 (-19.2%), from €259,444 to €209,505
- Taxes -€16,940
down €16,940 (-27.0%), from €62,629 to €45,689
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.
Derived cash bridge
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 | €1,731,661 | €1,728,123 | -€3,538 | -0.2% |
| Fixed assets | 21/28 | €1,658,750 | €1,658,750 | = | 0.0% |
| Financial fixed assets | 28 | €1,658,750 | €1,658,750 | = | 0.0% |
| Current assets | 29/58 | €72,911 | €69,373 | -€3,538 | -4.9% |
| Amounts receivable within one year | 40/41 | €17,062 | €25,340 | +€8,278 | +48.5% |
| Trade receivables | 40 | €9,916 | €11,029 | +€1,113 | +11.2% |
| Other amounts receivable | 41 | €7,146 | €14,311 | +€7,165 | +100% |
| Cash at bank and in hand | 54/58 | €55,849 | €43,886 | -€11,963 | -21.4% |
| Deferred charges and accrued income | 490/1 | - | €147 | +€147 | |
| Total equity and liabilities | 10/49 | €1,731,661 | €1,728,123 | -€3,538 | -0.2% |
| Equity | 10/15 | €1,083,952 | €1,349,458 | +€265,507 | +24.5% |
| Contributions | 10/11 | €100,000 | €100,000 | = | 0.0% |
| Reserves | 13 | €983,949 | €1,249,458 | +€265,509 | +27.0% |
| Distributable reserves | 133 | €983,949 | €1,249,458 | +€265,509 | +27.0% |
| Profit (loss) carried forward | 14 | €3 | €0 | -€2 | -82.9% |
| Amounts payable | 17/49 | €647,709 | €378,664 | -€269,045 | -41.5% |
| Amounts payable after more than one year | 17 | €287,453 | €125,000 | -€162,453 | -56.5% |
| Financial debts | 170/4 | €37,453 | €0 | -€37,453 | -100% |
| Other amounts payable | 178/9 | €250,000 | €125,000 | -€125,000 | -50.0% |
| Amounts payable within one year | 42/48 | €360,256 | €253,664 | -€106,591 | -29.6% |
| Current portion of amounts payable after more than one year | 42 | €257,869 | €162,453 | -€95,416 | -37.0% |
| Financial debts | 43 | €15,215 | €20,181 | +€4,967 | +32.6% |
| Credit institutions | 430/8 | €15,215 | €20,181 | +€4,967 | +32.6% |
| Trade debts | 44 | €27,413 | €26,566 | -€847 | -3.1% |
| Suppliers | 440/4 | €27,413 | €26,566 | -€847 | -3.1% |
| Taxes, remuneration and social security | 45 | €44,569 | €25,980 | -€18,588 | -41.7% |
| Taxes | 450/3 | €44,569 | €25,980 | -€18,588 | -41.7% |
| Other amounts payable | 47/48 | €15,190 | €18,484 | +€3,294 | +21.7% |
| Other operating charges | 640/8 | €1,143 | €1,128 | -€15 | -1.3% |
| Gross operating margin | 9900 | €259,444 | €209,505 | -€49,939 | -19.2% |
| Operating profit (loss) | 9901 | €258,301 | €208,377 | -€49,924 | -19.3% |
| Financial income | 75/76B | €58,824 | €110,001 | +€51,178 | +87.0% |
| Recurring financial income | 75 | €58,824 | €110,001 | +€51,178 | +87.0% |
| Financial charges | 65/66B | €9,368 | €7,182 | -€2,186 | -23.3% |
| Recurring financial charges | 65 | €9,368 | €7,182 | -€2,186 | -23.3% |
| Profit (loss) for the period before taxes | 9903 | €307,756 | €311,196 | +€3,440 | +1.1% |
| Income taxes | 67/77 | €62,629 | €45,689 | -€16,940 | -27.0% |
| Profit (loss) for the period | 9904 | €245,127 | €265,507 | +€20,380 | +8.3% |
| Profit (loss) for the period to be appropriated | 9905 | €245,127 | €265,507 | +€20,380 | +8.3% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 17 October 2026 via checked.be.