Maseth: what changed
Maseth
Largest movements
- Receivables within one year -€24,076
down €24,076 (-47.3%), from €50,912 to €26,836
of which Trade receivables: -€23,208
- Trade debts -€13,286
down €13,286 (-17.8%), from €74,569 to €61,282
- Tax, wage and social debts -€10,760
down €10,760 (-21.2%), from €50,821 to €40,061
of which Remuneration and social security: -€11,721
- Staff costs -€30,771
down €30,771 (-44.3%), from €69,405 to €38,635
- Gross operating margin -€29,133
down €29,133 (-42.0%), from €69,417 to €40,284
- Financial charges -€837
down €837 (-37.0%), from €2,260 to €1,423
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 | €169,086 | €145,385 | -€23,701 | -14.0% |
| Fixed assets | 21/28 | €83,011 | €83,011 | = | 0.0% |
| Financial fixed assets | 28 | €83,011 | €83,011 | = | 0.0% |
| Current assets | 29/58 | €86,075 | €62,374 | -€23,701 | -27.5% |
| Amounts receivable within one year | 40/41 | €50,912 | €26,836 | -€24,076 | -47.3% |
| Trade receivables | 40 | €40,947 | €17,739 | -€23,208 | -56.7% |
| Other amounts receivable | 41 | €9,966 | €9,098 | -€868 | -8.7% |
| Cash at bank and in hand | 54/58 | €198 | €573 | +€375 | +190% |
| Deferred charges and accrued income | 490/1 | €34,965 | €34,965 | = | 0.0% |
| Total equity and liabilities | 10/49 | €169,086 | €145,385 | -€23,701 | -14.0% |
| Equity | 10/15 | -€15,399 | -€15,312 | +€87 | +0.6% |
| Contributions | 10/11 | €18,592 | €18,592 | = | 0.0% |
| Reserves | 13 | €47,577 | €47,577 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,859 | €1,859 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,859 | €1,859 | = | 0.0% |
| Distributable reserves | 133 | €45,718 | €45,718 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€81,568 | -€81,481 | +€87 | +0.1% |
| Amounts payable | 17/49 | €184,485 | €160,697 | -€23,788 | -12.9% |
| Amounts payable within one year | 42/48 | €184,485 | €160,697 | -€23,788 | -12.9% |
| Trade debts | 44 | €74,569 | €61,282 | -€13,286 | -17.8% |
| Suppliers | 440/4 | €74,569 | €61,282 | -€13,286 | -17.8% |
| Taxes, remuneration and social security | 45 | €50,821 | €40,061 | -€10,760 | -21.2% |
| Taxes | 450/3 | - | €962 | +€962 | |
| Remuneration and social security | 454/9 | €50,821 | €39,100 | -€11,721 | -23.1% |
| Other amounts payable | 47/48 | €59,096 | €59,354 | +€258 | +0.4% |
| Remuneration, social security and pensions | 62 | €69,405 | €38,635 | -€30,771 | -44.3% |
| Other operating charges | 640/8 | €377 | €139 | -€238 | -63.2% |
| Gross operating margin | 9900 | €69,417 | €40,284 | -€29,133 | -42.0% |
| Operating profit (loss) | 9901 | -€365 | €1,510 | +€1,875 | |
| Financial charges | 65/66B | €2,260 | €1,423 | -€837 | -37.0% |
| Recurring financial charges | 65 | €2,260 | €1,423 | -€837 | -37.0% |
| Profit (loss) for the period before taxes | 9903 | -€2,625 | €87 | +€2,712 | |
| Profit (loss) for the period | 9904 | -€2,625 | €87 | +€2,712 | |
| Profit (loss) for the period to be appropriated | 9905 | -€2,625 | €87 | +€2,712 |
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 8 November 2026 via checked.be.