Meat Factory & Co: what changed
Meat Factory & Co
Largest movements
- Receivables within one year -€19,316
down €19,316 (-44.4%), from €43,488 to €24,171
of which Trade receivables: -€22,073
- Deferred charges and accrued income -€7,938
no longer reported in 2025 (was €7,938)
- Cash +€7,435
up €7,435 (+14,684%), from €51 to €7,485
mainly Trade debts (+€19,686) and Receivables within one year (+€19,316)
- Other debts -€39,594
no longer reported in 2025 (was €39,594)
- Trade debts +€19,686
up €19,686, from €0 to €19,686
- Profit (loss) carried forward +€3,163
up €3,163 (+20.4%), from -€15,528 to -€12,365
- Tax, wage and social debts -€3,076
down €3,076 (-39.2%), from €7,841 to €4,765
of which Remuneration and social security: -€2,136
- Gross operating margin -€8,264
down €8,264 (-13.9%), from €59,356 to €51,091
- Depreciation -€3,793
no longer reported in 2025 (was €3,793)
- Other operating charges -€3,075
down €3,075 (-84.2%), from €3,652 to €577
- Staff costs -€1,477
down €1,477 (-3.0%), from €48,775 to €47,298
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 | €51,477 | €31,657 | -€19,820 | -38.5% |
| Formation expenses | 20 | €0 | €0 | = | |
| Fixed assets | 21/28 | €0 | €0 | = | |
| Tangible fixed assets | 22/27 | €0 | €0 | = | |
| Furniture and vehicles | 24 | €0 | €0 | = | |
| Current assets | 29/58 | €51,477 | €31,657 | -€19,820 | -38.5% |
| Amounts receivable within one year | 40/41 | €43,488 | €24,171 | -€19,316 | -44.4% |
| Trade receivables | 40 | €38,163 | €16,090 | -€22,073 | -57.8% |
| Other amounts receivable | 41 | €5,324 | €8,081 | +€2,757 | +51.8% |
| Cash at bank and in hand | 54/58 | €51 | €7,485 | +€7,435 | +14,684% |
| Deferred charges and accrued income | 490/1 | €7,938 | - | -€7,938 | |
| Total equity and liabilities | 10/49 | €51,477 | €31,657 | -€19,820 | -38.5% |
| Equity | 10/15 | €4,042 | €7,205 | +€3,163 | +78.3% |
| Contributions | 10/11 | €17,710 | €17,710 | = | 0.0% |
| Capital | 10 | €17,710 | - | -€17,710 | |
| Issued capital | 100 | €18,600 | - | -€18,600 | |
| Uncalled capital | 101 | €890 | - | -€890 | |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Legal reserve | 130 | €1,860 | - | -€1,860 | |
| Reserves not available under the articles | 1311 | - | €1,860 | +€1,860 | |
| Profit (loss) carried forward | 14 | -€15,528 | -€12,365 | +€3,163 | +20.4% |
| Amounts payable | 17/49 | €47,435 | €24,452 | -€22,983 | -48.5% |
| Amounts payable within one year | 42/48 | €47,435 | €24,452 | -€22,983 | -48.5% |
| Trade debts | 44 | €0 | €19,686 | +€19,686 | |
| Suppliers | 440/4 | €0 | €19,686 | +€19,686 | |
| Taxes, remuneration and social security | 45 | €7,841 | €4,765 | -€3,076 | -39.2% |
| Taxes | 450/3 | €5,704 | €4,765 | -€939 | -16.5% |
| Remuneration and social security | 454/9 | €2,136 | €0 | -€2,136 | -100% |
| Other amounts payable | 47/48 | €39,594 | - | -€39,594 | |
| Remuneration, social security and pensions | 62 | €48,775 | €47,298 | -€1,477 | -3.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,793 | - | -€3,793 | |
| Other operating charges | 640/8 | €3,652 | €577 | -€3,075 | -84.2% |
| Gross operating margin | 9900 | €59,356 | €51,091 | -€8,264 | -13.9% |
| Operating profit (loss) | 9901 | €3,136 | €3,216 | +€80 | +2.6% |
| Financial income | 75/76B | - | €0 | +€0 | |
| Recurring financial income | 75 | - | €0 | +€0 | |
| Financial charges | 65/66B | €57 | €53 | -€4 | -6.6% |
| Recurring financial charges | 65 | €57 | €53 | -€4 | -6.6% |
| Profit (loss) for the period before taxes | 9903 | €3,079 | €3,163 | +€85 | +2.7% |
| Profit (loss) for the period | 9904 | €3,079 | €3,163 | +€85 | +2.7% |
| Profit (loss) for the period to be appropriated | 9905 | €3,079 | €3,163 | +€85 | +2.7% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 March 2024 and 31 March 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 6 November 2026 via checked.be.