MAINTENANCE INDUSTRIELLE SCHYNS: what changed
MAINTENANCE INDUSTRIELLE SCHYNS
Largest movements
- Current investments +€200,000
new in 2025: €200,000
- Cash -€61,608
down €61,608 (-38.7%), from €159,258 to €97,650
mainly Contributions, distributions and other (-€351,116) and Current investments (-€200,000)
- Tangible fixed assets -€9,275
down €9,275 (-12.3%), from €75,428 to €66,153
of which Furniture and vehicles: -€15,820
- Receivables within one year +€5,258
up €5,258 (+5.1%), from €103,083 to €108,341
of which Other amounts receivable: +€7,112
- Other debts +€315,497
up €315,497 (+1,101%), from €28,654 to €344,151
- Reserves -€188,172
down €188,172 (-65.3%), from €288,172 to €100,000
- Gross operating margin +€61,688
up €61,688 (+36.3%), from €170,105 to €231,794
- Taxes +€12,090
up €12,090 (+33.3%), from €36,343 to €48,433
- Depreciation +€9,896
up €9,896 (+102%), from €9,669 to €19,565
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 | €339,673 | €475,225 | +€135,552 | +39.9% |
| Fixed assets | 21/28 | €75,428 | €66,153 | -€9,275 | -12.3% |
| Tangible fixed assets | 22/27 | €75,428 | €66,153 | -€9,275 | -12.3% |
| Land and buildings | 22 | €13,245 | €20,390 | +€7,145 | +53.9% |
| Plant, machinery and equipment | 23 | €2,510 | €1,910 | -€600 | -23.9% |
| Furniture and vehicles | 24 | €59,673 | €43,853 | -€15,820 | -26.5% |
| Current assets | 29/58 | €264,245 | €409,072 | +€144,827 | +54.8% |
| Amounts receivable within one year | 40/41 | €103,083 | €108,341 | +€5,258 | +5.1% |
| Trade receivables | 40 | €99,424 | €97,570 | -€1,854 | -1.9% |
| Other amounts receivable | 41 | €3,659 | €10,771 | +€7,112 | +194% |
| Current investments | 50/53 | - | €200,000 | +€200,000 | |
| Cash at bank and in hand | 54/58 | €159,258 | €97,650 | -€61,608 | -38.7% |
| Deferred charges and accrued income | 490/1 | €1,904 | €3,081 | +€1,177 | +61.8% |
| Total equity and liabilities | 10/49 | €339,673 | €475,225 | +€135,552 | +39.9% |
| Equity | 10/15 | €293,172 | €105,000 | -€188,172 | -64.2% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €288,172 | €100,000 | -€188,172 | -65.3% |
| Distributable reserves | 133 | €288,172 | €100,000 | -€188,172 | -65.3% |
| Amounts payable | 17/49 | €46,501 | €370,225 | +€323,724 | +696% |
| Amounts payable within one year | 42/48 | €44,101 | €363,772 | +€319,672 | +725% |
| Trade debts | 44 | €3,087 | €6,160 | +€3,072 | +99.5% |
| Suppliers | 440/4 | €3,087 | €6,160 | +€3,072 | +99.5% |
| Taxes, remuneration and social security | 45 | €12,360 | €13,462 | +€1,102 | +8.9% |
| Taxes | 450/3 | €12,360 | €13,462 | +€1,102 | +8.9% |
| Other amounts payable | 47/48 | €28,654 | €344,151 | +€315,497 | +1,101% |
| Accrued charges and deferred income | 492/3 | €2,400 | €6,453 | +€4,053 | +169% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €9,669 | €19,565 | +€9,896 | +102% |
| Other operating charges | 640/8 | €384 | €400 | +€15 | +4.0% |
| Gross operating margin | 9900 | €170,105 | €231,794 | +€61,688 | +36.3% |
| Operating profit (loss) | 9901 | €160,052 | €211,829 | +€51,777 | +32.4% |
| Financial income | 75/76B | €23 | €1,833 | +€1,810 | +7,990% |
| Recurring financial income | 75 | €23 | €1,833 | +€1,810 | +7,990% |
| Financial charges | 65/66B | €2,871 | €2,286 | -€585 | -20.4% |
| Recurring financial charges | 65 | €2,871 | €2,286 | -€585 | -20.4% |
| Profit (loss) for the period before taxes | 9903 | €157,203 | €211,376 | +€54,173 | +34.5% |
| Income taxes | 67/77 | €36,343 | €48,433 | +€12,090 | +33.3% |
| Profit (loss) for the period | 9904 | €120,860 | €162,944 | +€42,083 | +34.8% |
| Profit (loss) for the period to be appropriated | 9905 | €120,860 | €162,944 | +€42,083 | +34.8% |
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 5 November 2026 via checked.be.