MALINAS PROJECT: 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.
MALINAS PROJECT
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward -€192,227
down €192,227 (-12.8%), from -€1.5m to -€1.7m
- Other debts +€182,489
up €182,489 (+9.3%), from €2.0m to €2.1m
- Financial charges -€25,828
down €25,828 (-15.7%), from €164,859 to €139,031
- Gross operating margin +€7,936
up €7,936 (+13.3%), from -€59,466 to -€51,530
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.
Cash bridge derived
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 | €2,788,340 | €2,789,491 | +€1,151 | 0.0% |
| Fixed assets | 21/28 | €2,777,340 | €2,777,340 | = | 0.0% |
| Tangible fixed assets | 22/27 | €2,777,340 | €2,777,340 | = | 0.0% |
| Land and buildings | 22 | €2,777,340 | €2,777,340 | = | 0.0% |
| Current assets | 29/58 | €11,000 | €12,151 | +€1,151 | +10.5% |
| Amounts receivable within one year | 40/41 | €10,001 | €10,888 | +€887 | +8.9% |
| Other amounts receivable | 41 | €10,001 | €10,888 | +€887 | +8.9% |
| Cash at bank and in hand | 54/58 | €999 | €1,263 | +€264 | +26.4% |
| Total equity and liabilities | 10/49 | €2,788,340 | €2,789,491 | +€1,151 | 0.0% |
| Equity | 10/15 | -€1,242,146 | -€1,434,372 | -€192,227 | -15.5% |
| Contributions | 10/11 | €262,000 | €262,000 | = | 0.0% |
| Capital | 10 | €262,000 | €262,000 | = | 0.0% |
| Issued capital | 100 | €262,000 | €262,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€1,504,146 | -€1,696,372 | -€192,227 | -12.8% |
| Amounts payable | 17/49 | €4,030,486 | €4,223,863 | +€193,377 | +4.8% |
| Amounts payable within one year | 42/48 | €4,030,402 | €4,223,854 | +€193,452 | +4.8% |
| Financial debts | 43 | €2,025,216 | €2,017,497 | -€7,719 | -0.4% |
| Credit institutions | 430/8 | €2,025,216 | €2,017,497 | -€7,719 | -0.4% |
| Trade debts | 44 | €49,128 | €67,811 | +€18,683 | +38.0% |
| Suppliers | 440/4 | €49,128 | €67,811 | +€18,683 | +38.0% |
| Other amounts payable | 47/48 | €1,956,058 | €2,138,547 | +€182,489 | +9.3% |
| Accrued charges and deferred income | 492/3 | €84 | €9 | -€75 | -89.2% |
| Other operating charges | 640/8 | €1,536 | €1,665 | +€129 | +8.4% |
| Gross operating margin | 9900 | -€59,466 | -€51,530 | +€7,936 | +13.3% |
| Operating profit (loss) | 9901 | -€61,002 | -€53,195 | +€7,807 | +12.8% |
| Financial charges | 65/66B | €164,859 | €139,031 | -€25,828 | -15.7% |
| Recurring financial charges | 65 | €164,859 | €139,031 | -€25,828 | -15.7% |
| Profit (loss) for the period before taxes | 9903 | -€225,862 | -€192,227 | +€33,635 | +14.9% |
| Profit (loss) for the period | 9904 | -€225,862 | -€192,227 | +€33,635 | +14.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€225,862 | -€192,227 | +€33,635 | +14.9% |
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 10 October 2026 via checked.be.