MAGE Solutions: 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.
MAGE Solutions
Largest movements
- Cash -€1,186
down €1,186 (-95.2%), from €1,246 to €60
mainly Trade debts (-€1,114) and Net result for the year (-€768)
- Trade debts -€1,114
down €1,114 (-68.2%), from €1,634 to €519
- Profit (loss) carried forward -€768
down €768 (-5.5%), from -€13,980 to -€14,748
- Other debts +€696
up €696 (+18.6%), from €3,733 to €4,428
- Gross operating margin +€934
up €934 (+55.0%), from -€1,697 to -€763
- Financial charges -€60
down €60 (-92.6%), from €65 to €5
- Other operating charges -€27
no longer reported in 2024 (was €27)
From the 2023 result to the 2024 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.
Cash bridge derived
Derived from the 2023 and 2024 balance sheets and the 2024 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,246 | €60 | -€1,186 | -95.2% |
| Current assets | 29/58 | €1,246 | €60 | -€1,186 | -95.2% |
| Cash at bank and in hand | 54/58 | €1,246 | €60 | -€1,186 | -95.2% |
| Total equity and liabilities | 10/49 | €1,246 | €60 | -€1,186 | -95.2% |
| Equity | 10/15 | -€4,120 | -€4,888 | -€768 | -18.6% |
| Contributions | 10/11 | €8,000 | €8,000 | = | 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 | -€13,980 | -€14,748 | -€768 | -5.5% |
| Amounts payable | 17/49 | €5,366 | €4,947 | -€419 | -7.8% |
| Amounts payable within one year | 42/48 | €5,366 | €4,947 | -€419 | -7.8% |
| Trade debts | 44 | €1,634 | €519 | -€1,114 | -68.2% |
| Suppliers | 440/4 | €1,634 | €519 | -€1,114 | -68.2% |
| Other amounts payable | 47/48 | €3,733 | €4,428 | +€696 | +18.6% |
| Other operating charges | 640/8 | €27 | - | -€27 | |
| Gross operating margin | 9900 | -€1,697 | -€763 | +€934 | +55.0% |
| Operating profit (loss) | 9901 | -€1,724 | -€763 | +€961 | +55.7% |
| Financial charges | 65/66B | €65 | €5 | -€60 | -92.6% |
| Recurring financial charges | 65 | €65 | €5 | -€60 | -92.6% |
| Profit (loss) for the period before taxes | 9903 | -€1,789 | -€768 | +€1,021 | +57.1% |
| Profit (loss) for the period | 9904 | -€1,789 | -€768 | +€1,021 | +57.1% |
| Profit (loss) for the period to be appropriated | 9905 | -€1,789 | -€768 | +€1,021 | +57.1% |
Source: filed annual accounts (NBB), financial years ended 31 December 2023 and 31 December 2024. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 9 October 2026 via checked.be.