MANOR HOUSE: 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.
MANOR HOUSE
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward +€11,461
up €11,461 (+6.7%), from -€171,762 to -€160,301
- Gross operating margin +€23,031
up €23,031, from -€4,287 to €18,743
- Other operating charges -€388
down €388 (-5.4%), from €7,205 to €6,817
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 | €1,124,739 | €1,134,457 | +€9,718 | +0.9% |
| Fixed assets | 21/28 | €1,116,785 | €1,116,785 | = | 0.0% |
| Tangible fixed assets | 22/27 | €1,116,785 | €1,116,785 | = | 0.0% |
| Land and buildings | 22 | €1,116,567 | €1,116,567 | = | 0.0% |
| Plant, machinery and equipment | 23 | €218 | €218 | = | 0.0% |
| Current assets | 29/58 | €7,953 | €17,671 | +€9,718 | +122% |
| Cash at bank and in hand | 54/58 | €7,953 | €17,671 | +€9,718 | +122% |
| Total equity and liabilities | 10/49 | €1,124,739 | €1,134,457 | +€9,718 | +0.9% |
| Equity | 10/15 | €894,500 | €905,961 | +€11,461 | +1.3% |
| Contributions | 10/11 | €62,500 | €62,500 | = | 0.0% |
| Capital | 10 | €62,500 | €62,500 | = | 0.0% |
| Issued capital | 100 | €62,500 | €62,500 | = | 0.0% |
| Revaluation surpluses | 12 | €1,000,000 | €1,000,000 | = | 0.0% |
| Reserves | 13 | €3,762 | €3,762 | = | 0.0% |
| Non-distributable reserves | 130/1 | €3,762 | €3,762 | = | 0.0% |
| Reserves not available under the articles | 1311 | €3,762 | €3,762 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€171,762 | -€160,301 | +€11,461 | +6.7% |
| Amounts payable | 17/49 | €230,239 | €228,496 | -€1,743 | -0.8% |
| Amounts payable within one year | 42/48 | €230,239 | €228,496 | -€1,743 | -0.8% |
| Advances received on contracts in progress | 46 | - | €2,100 | +€2,100 | |
| Taxes, remuneration and social security | 45 | €288 | €299 | +€11 | +3.7% |
| Taxes | 450/3 | €288 | €299 | +€11 | +3.7% |
| Other amounts payable | 47/48 | €229,951 | €226,097 | -€3,854 | -1.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €0 | - | = | |
| Other operating charges | 640/8 | €7,205 | €6,817 | -€388 | -5.4% |
| Gross operating margin | 9900 | -€4,287 | €18,743 | +€23,031 | |
| Operating profit (loss) | 9901 | -€11,492 | €11,926 | +€23,418 | |
| Financial charges | 65/66B | €188 | €161 | -€27 | -14.2% |
| Recurring financial charges | 65 | €188 | €161 | -€27 | -14.2% |
| Profit (loss) for the period before taxes | 9903 | -€11,680 | €11,765 | +€23,445 | |
| Income taxes | 67/77 | €291 | €304 | +€13 | +4.6% |
| Profit (loss) for the period | 9904 | -€11,970 | €11,461 | +€23,431 | |
| Profit (loss) for the period to be appropriated | 9905 | -€11,970 | €11,461 | +€23,431 |
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 24 October 2026 via checked.be.