MANDRAGORA: 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.
MANDRAGORA
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward -€66
down €66 (-0.1%), from -€96,794 to -€96,859
- Other debts +€66
up €66 (+0.5%), from €13,202 to €13,268
- Gross operating margin +€196
up €196 (+74.9%), from -€261 to -€66
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 | €1 | = | 0.0% |
| Current assets | 29/58 | €1 | €1 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €1 | €1 | = | 0.0% |
| Total equity and liabilities | 10/49 | €1 | €1 | = | 0.0% |
| Equity | 10/15 | -€78,202 | -€78,267 | -€66 | -0.1% |
| Contributions | 10/11 | €18,592 | €18,592 | = | 0.0% |
| Capital | 10 | €18,592 | €18,592 | = | 0.0% |
| Issued capital | 100 | €18,592 | €18,592 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€96,794 | -€96,859 | -€66 | -0.1% |
| Amounts payable | 17/49 | €78,202 | €78,268 | +€66 | +0.1% |
| Amounts payable after more than one year | 17 | €65,000 | €65,000 | = | 0.0% |
| Financial debts | 170/4 | €65,000 | €65,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €13,202 | €13,268 | +€66 | +0.5% |
| Other amounts payable | 47/48 | €13,202 | €13,268 | +€66 | +0.5% |
| Gross operating margin | 9900 | -€261 | -€66 | +€196 | +74.9% |
| Operating profit (loss) | 9901 | -€261 | -€66 | +€196 | +74.9% |
| Profit (loss) for the period before taxes | 9903 | -€261 | -€66 | +€196 | +74.9% |
| Profit (loss) for the period | 9904 | -€261 | -€66 | +€196 | +74.9% |
| Profit (loss) for the period to be appropriated | 9905 | -€261 | -€66 | +€196 | +74.9% |
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 16 October 2026 via checked.be.