MARMAXEMI: what changed
Two fiscal 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.
MARMAXEMI
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward +€308,896
up €308,896 (+194.0%), from €159,203 to €468,099
- Other debts -€289,168
down €289,168 (-93.2%), from €310,328 to €21,160
- Tax, wage and social debts -€23,829
down €23,829 (-74.5%), from €31,982 to €8,153
of which Taxes: -€15,613
- Financial income +€300,000
new in 2025: €300,000
- Gross operating margin -€43,524
down €43,524 (-25.3%), from €172,064 to €128,540
- Taxes -€13,932
down €13,932 (-73.9%), from €18,844 to €4,912
- Staff costs +€7,075
up €7,075 (+7.3%), from €96,723 to €103,798
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 | €1,210,231 | €1,197,548 | -€12,683 | -1.0% |
| Fixed assets | 21/28 | €1,156,054 | €1,147,034 | -€9,020 | -0.8% |
| Intangible fixed assets | 21 | €19,640 | €11,182 | -€8,457 | -43.1% |
| Tangible fixed assets | 22/27 | €845 | €282 | -€563 | -66.7% |
| Furniture and vehicles | 24 | €845 | €282 | -€563 | -66.7% |
| Financial fixed assets | 28 | €1,135,570 | €1,135,570 | = | 0.0% |
| Current assets | 29/58 | €54,177 | €50,515 | -€3,662 | -6.8% |
| Amounts receivable within one year | 40/41 | €50,005 | €44,212 | -€5,793 | -11.6% |
| Trade receivables | 40 | €50,000 | - | -€50,000 | |
| Other amounts receivable | 41 | €5 | €44,212 | +€44,207 | +905887.5% |
| Cash at bank and in hand | 54/58 | €1,935 | €3,713 | +€1,778 | +91.9% |
| Deferred charges and accrued income | 490/1 | €2,237 | €2,589 | +€352 | +15.7% |
| Total equity and liabilities | 10/49 | €1,210,231 | €1,197,548 | -€12,683 | -1.0% |
| Equity | 10/15 | €732,203 | €1,041,099 | +€308,896 | +42.2% |
| Contributions | 10/11 | €225,000 | €225,000 | = | 0.0% |
| Reserves | 13 | €348,000 | €348,000 | = | 0.0% |
| Non-distributable reserves | 130/1 | €22,500 | €22,500 | = | 0.0% |
| Reserves not available under the articles | 1311 | €22,500 | €22,500 | = | 0.0% |
| Distributable reserves | 133 | €325,500 | €325,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €159,203 | €468,099 | +€308,896 | +194.0% |
| Amounts payable | 17/49 | €478,028 | €156,450 | -€321,578 | -67.3% |
| Amounts payable after more than one year | 17 | €135,412 | €125,412 | -€10,000 | -7.4% |
| Other amounts payable | 178/9 | €135,412 | €125,412 | -€10,000 | -7.4% |
| Amounts payable within one year | 42/48 | €342,615 | €31,037 | -€311,578 | -90.9% |
| Trade debts | 44 | €305 | €1,724 | +€1,419 | +465.0% |
| Suppliers | 440/4 | €305 | €1,724 | +€1,419 | +465.0% |
| Taxes, remuneration and social security | 45 | €31,982 | €8,153 | -€23,829 | -74.5% |
| Taxes | 450/3 | €21,636 | €6,023 | -€15,613 | -72.2% |
| Remuneration and social security | 454/9 | €10,346 | €2,130 | -€8,216 | -79.4% |
| Other amounts payable | 47/48 | €310,328 | €21,160 | -€289,168 | -93.2% |
| Non-recurring operating income | 76A | €750 | - | -€750 | |
| Remuneration, social security and pensions | 62 | €96,723 | €103,798 | +€7,075 | +7.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €9,075 | €9,020 | -€54 | -0.6% |
| Other operating charges | 640/8 | €448 | €832 | +€384 | +85.6% |
| Gross operating margin | 9900 | €172,064 | €128,540 | -€43,524 | -25.3% |
| Operating profit (loss) | 9901 | €65,817 | €14,889 | -€50,929 | -77.4% |
| Financial income | 75/76B | - | €300,000 | +€300,000 | |
| Recurring financial income | 75 | - | €300,000 | +€300,000 | |
| Financial charges | 65/66B | €84 | €81 | -€2 | -2.5% |
| Recurring financial charges | 65 | €84 | €81 | -€2 | -2.5% |
| Profit (loss) for the period before taxes | 9903 | €65,734 | €314,807 | +€249,074 | +378.9% |
| Income taxes | 67/77 | €18,844 | €4,912 | -€13,932 | -73.9% |
| Profit (loss) for the period | 9904 | €46,890 | €309,896 | +€263,005 | +560.9% |
| Profit (loss) for the period to be appropriated | 9905 | €46,890 | €309,896 | +€263,005 | +560.9% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 7 October 2026 via checked.be.