MBV dr. Landen M.: what changed
MBV dr. Landen M.
Largest movements
- Deferred charges and accrued income +€124,254
up €124,254 (+6,228%), from €1,995 to €126,250
- Cash +€115,167
up €115,167 (+346%), from €33,281 to €148,448
mainly Net result for the year (+€281,261) and Tax, wage and social debts (+€33,002)
- Receivables after one year +€50,000
new in 2025: €50,000
- Receivables within one year +€4,579
new in 2025: €4,579
- Profit (loss) carried forward +€281,261
up €281,261 (+1,256%), from €22,401 to €303,663
- Tax, wage and social debts +€33,002
up €33,002 (+308%), from €10,717 to €43,719
- Other debts -€17,075
down €17,075 (-98.2%), from €17,384 to €310
- Gross operating margin +€349,352
up €349,352 (+1,218%), from €28,685 to €378,037
- Taxes +€82,834
up €82,834 (+1,369%), from €6,052 to €88,886
- Depreciation +€6,954
up €6,954 (+3,108%), from €224 to €7,178
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 | €52,553 | €349,691 | +€297,138 | +565% |
| Fixed assets | 21/28 | €17,276 | €20,415 | +€3,138 | +18.2% |
| Tangible fixed assets | 22/27 | €17,276 | €20,415 | +€3,138 | +18.2% |
| Furniture and vehicles | 24 | €17,276 | €20,415 | +€3,138 | +18.2% |
| Current assets | 29/58 | €35,277 | €329,277 | +€294,000 | +833% |
| Amounts receivable after more than one year | 29 | - | €50,000 | +€50,000 | |
| Other amounts receivable | 291 | - | €50,000 | +€50,000 | |
| Amounts receivable within one year | 40/41 | - | €4,579 | +€4,579 | |
| Trade receivables | 40 | - | €4,579 | +€4,579 | |
| Cash at bank and in hand | 54/58 | €33,281 | €148,448 | +€115,167 | +346% |
| Deferred charges and accrued income | 490/1 | €1,995 | €126,250 | +€124,254 | +6,228% |
| Total equity and liabilities | 10/49 | €52,553 | €349,691 | +€297,138 | +565% |
| Equity | 10/15 | €24,401 | €305,663 | +€281,261 | +1,153% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €22,401 | €303,663 | +€281,261 | +1,256% |
| Amounts payable | 17/49 | €28,152 | €44,029 | +€15,877 | +56.4% |
| Amounts payable within one year | 42/48 | €28,152 | €44,029 | +€15,877 | +56.4% |
| Trade debts | 44 | €50 | - | -€50 | |
| Suppliers | 440/4 | €50 | - | -€50 | |
| Taxes, remuneration and social security | 45 | €10,717 | €43,719 | +€33,002 | +308% |
| Taxes | 450/3 | €10,717 | €43,719 | +€33,002 | +308% |
| Other amounts payable | 47/48 | €17,384 | €310 | -€17,075 | -98.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €224 | €7,178 | +€6,954 | +3,108% |
| Other operating charges | 640/8 | - | €680 | +€680 | |
| Gross operating margin | 9900 | €28,685 | €378,037 | +€349,352 | +1,218% |
| Operating profit (loss) | 9901 | €28,461 | €370,179 | +€341,718 | +1,201% |
| Financial income | 75/76B | - | €112 | +€112 | |
| Recurring financial income | 75 | - | €112 | +€112 | |
| Financial charges | 65/66B | €8 | €144 | +€136 | +1,817% |
| Recurring financial charges | 65 | €8 | €144 | +€136 | +1,817% |
| Profit (loss) for the period before taxes | 9903 | €28,453 | €370,147 | +€341,694 | +1,201% |
| Income taxes | 67/77 | €6,052 | €88,886 | +€82,834 | +1,369% |
| Profit (loss) for the period | 9904 | €22,401 | €281,261 | +€258,860 | +1,156% |
| Profit (loss) for the period to be appropriated | 9905 | €22,401 | €281,261 | +€258,860 | +1,156% |
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.