MAD INDUSTRIES: 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.
MAD INDUSTRIES
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward +€23,647
up €23,647 (+19.5%), from €121,219 to €144,866
- Debts after one year -€14,246
down €14,246 (-15.2%), from €93,768 to €79,522
- Other debts -€9,998
down €9,998 (-28.3%), from €35,332 to €25,333
- Gross operating margin +€15,929
up €15,929 (+118%), from €13,475 to €29,404
- Depreciation -€1,078
down €1,078 (-54.8%), from €1,965 to €888
- Financial charges -€518
down €518 (-28.5%), from €1,815 to €1,297
- Taxes +€402
up €402 (+15.3%), from €2,630 to €3,032
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 | €308,739 | €307,692 | -€1,047 | -0.3% |
| Fixed assets | 21/28 | €305,732 | €304,844 | -€888 | -0.3% |
| Tangible fixed assets | 22/27 | €1,232 | €344 | -€888 | -72.1% |
| Plant, machinery and equipment | 23 | €162 | €29 | -€133 | -81.8% |
| Furniture and vehicles | 24 | €1,070 | €315 | -€755 | -70.6% |
| Financial fixed assets | 28 | €304,500 | €304,500 | = | 0.0% |
| Current assets | 29/58 | €3,008 | €2,848 | -€160 | -5.3% |
| Amounts receivable within one year | 40/41 | €0 | €2,061 | +€2,061 | |
| Trade receivables | 40 | €0 | €2,061 | +€2,061 | |
| Other amounts receivable | 41 | €0 | - | = | |
| Cash at bank and in hand | 54/58 | €2,593 | €373 | -€2,220 | -85.6% |
| Deferred charges and accrued income | 490/1 | €414 | €414 | -€0 | -0.1% |
| Total equity and liabilities | 10/49 | €308,739 | €307,692 | -€1,047 | -0.3% |
| Equity | 10/15 | €141,679 | €165,326 | +€23,647 | +16.7% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Profit (loss) carried forward | 14 | €121,219 | €144,866 | +€23,647 | +19.5% |
| Amounts payable | 17/49 | €167,061 | €142,366 | -€24,695 | -14.8% |
| Amounts payable after more than one year | 17 | €93,768 | €79,522 | -€14,246 | -15.2% |
| Financial debts | 170/4 | €93,768 | €79,522 | -€14,246 | -15.2% |
| Amounts payable within one year | 42/48 | €73,293 | €62,844 | -€10,449 | -14.3% |
| Current portion of amounts payable after more than one year | 42 | €15,239 | €15,597 | +€358 | +2.3% |
| Financial debts | 43 | €326 | €1,516 | +€1,190 | +365% |
| Credit institutions | 430/8 | €326 | €1,516 | +€1,190 | +365% |
| Trade debts | 44 | €15,631 | €15,467 | -€164 | -1.0% |
| Suppliers | 440/4 | €15,631 | €15,467 | -€164 | -1.0% |
| Taxes, remuneration and social security | 45 | €6,765 | €4,930 | -€1,834 | -27.1% |
| Taxes | 450/3 | €6,765 | €4,930 | -€1,834 | -27.1% |
| Other amounts payable | 47/48 | €35,332 | €25,333 | -€9,998 | -28.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,965 | €888 | -€1,078 | -54.8% |
| Other operating charges | 640/8 | €536 | €548 | +€12 | +2.3% |
| Non-recurring operating charges | 66A | €61 | €0 | -€61 | -100% |
| Gross operating margin | 9900 | €13,475 | €29,404 | +€15,929 | +118% |
| Operating profit (loss) | 9901 | €10,912 | €27,968 | +€17,056 | +156% |
| Financial income | 75/76B | €5 | €8 | +€3 | +50.6% |
| Recurring financial income | 75 | €5 | €8 | +€3 | +50.6% |
| Financial charges | 65/66B | €1,815 | €1,297 | -€518 | -28.5% |
| Recurring financial charges | 65 | €1,815 | €1,297 | -€518 | -28.5% |
| Profit (loss) for the period before taxes | 9903 | €9,103 | €26,679 | +€17,576 | +193% |
| Income taxes | 67/77 | €2,630 | €3,032 | +€402 | +15.3% |
| Profit (loss) for the period | 9904 | €6,473 | €23,647 | +€17,174 | +265% |
| Profit (loss) for the period to be appropriated | 9905 | €6,473 | €23,647 | +€17,174 | +265% |
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 27 October 2026 via checked.be.